Flat
WC1H
0 beds
1 bath
Cromer Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-35,504
↘ -30%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £17,928 | £17,990 | £18,059 | £18,131 | £18,207 | £90,315 |
| Profit Before Tax | £-7,428 | £-7,332 | £-7,136 | £-6,934 | £-6,674 | £-35,504 |
| Profit After Tax | £-7,428 | £-7,332 | £-7,136 | £-6,934 | £-6,674 | £-35,504 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-7,424 | £-7,329 | £365 | £6,454 | £11,141 | £3,207 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 9% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change