Flat
WC1H
0 beds
1 bath
Cromer Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-33,814
↘ -30%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,804 | £9,951 | £10,200 | £10,455 | £10,768 | £51,178 |
| Total Expenses | £16,867 | £16,927 | £16,995 | £17,065 | £17,139 | £84,992 |
| Profit Before Tax | £-7,063 | £-6,976 | £-6,795 | £-6,610 | £-6,370 | £-33,814 |
| Profit After Tax | £-7,063 | £-6,976 | £-6,795 | £-6,610 | £-6,370 | £-33,814 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-7,059 | £-6,973 | £205 | £5,886 | £10,258 | £2,316 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 9% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change