Flat
WC1H
1 bed
1 bath
Tonbridge Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-47,217
↘ -26%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,396 | £15,627 | £16,018 | £16,418 | £16,911 | £80,369 |
| Total Expenses | £25,361 | £25,430 | £25,512 | £25,596 | £25,688 | £127,586 |
| Profit Before Tax | £-9,965 | £-9,803 | £-9,494 | £-9,178 | £-8,777 | £-47,217 |
| Profit After Tax | £-9,965 | £-9,803 | £-9,494 | £-9,178 | £-8,777 | £-47,217 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-9,959 | £-9,798 | £1,506 | £10,458 | £17,352 | £9,558 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -6% | -5% | 1% | 6% | 10% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change