Flat WC1H 1 bed 1 bath

Sandwich Street, Bloomsbury WC1H

London, England · WC1H

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£-38,816

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£43,867

↗ 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	£11,904	£12,083	£12,385	£12,694	£13,075	£62,140
Total Expenses	£20,050	£20,114	£20,187	£20,262	£20,343	£100,957
Profit Before Tax	£-8,146	£-8,032	£-7,803	£-7,568	£-7,268	£-38,816
Profit After Tax	£-8,146	£-8,032	£-7,803	£-7,568	£-7,268	£-38,816
Change In Property Value	£4	£4	£8,499	£15,171	£20,188	£43,867
Net Return	£-8,142	£-8,027	£696	£7,603	£12,920	£5,051
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-28%
Total Net Return (%)	-6%	-6%	1%	6%	9%	4%

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