Flat
WC1H
2 beds
1 bath
Thanet Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-53,862
↘ -25%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,204 | £18,477 | £18,939 | £19,412 | £19,995 | £95,027 |
| Total Expenses | £29,609 | £29,682 | £29,772 | £29,863 | £29,964 | £148,890 |
| Profit Before Tax | £-11,405 | £-11,205 | £-10,833 | £-10,450 | £-9,969 | £-53,862 |
| Profit After Tax | £-11,405 | £-11,205 | £-10,833 | £-10,450 | £-9,969 | £-53,862 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-11,399 | £-11,199 | £2,168 | £12,755 | £20,911 | £13,236 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change