Flat WC1H 0 beds 1 bath

Russell Court, Woburn Place, London WC1H

London, England · WC1H

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£-33,183

↘ -31%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,516	£9,659	£9,900	£10,148	£10,452	£49,675
Total Expenses	£16,441	£16,501	£16,568	£16,637	£16,710	£82,858
Profit Before Tax	£-6,925	£-6,843	£-6,668	£-6,489	£-6,258	£-33,183
Profit After Tax	£-6,925	£-6,843	£-6,668	£-6,489	£-6,258	£-33,183
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£-6,922	£-6,839	£132	£5,649	£9,894	£1,914
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-6%	-6%	0%	5%	9%	2%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change