Flat
WC1H
1 bed
1 bath
Flaxman Terrace, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£-45,843
↘ -26%After 5 Years
Change In Property Value
£54,711
↗ 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 | £14,844 | £15,067 | £15,443 | £15,829 | £16,304 | £77,488 |
| Total Expenses | £24,512 | £24,580 | £24,661 | £24,744 | £24,834 | £123,331 |
| Profit Before Tax | £-9,668 | £-9,514 | £-9,218 | £-8,914 | £-8,529 | £-45,843 |
| Profit After Tax | £-9,668 | £-9,514 | £-9,218 | £-8,914 | £-8,529 | £-45,843 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £-9,663 | £-9,508 | £1,382 | £10,007 | £16,650 | £8,868 |
| 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