Flat
WC1N
3 beds
1 bath
Guilford Street, Bloomsbury WC1N
London, England · WC1N
View property listing
Initial Investment
£330,250First YearProfit From Rental Income
£-79,795
↘ -24%After 5 Years
Change In Property Value
£100,132
↗ 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 | £26,196 | £26,589 | £27,254 | £27,935 | £28,773 | £136,747 |
| Total Expenses | £43,104 | £43,190 | £43,299 | £43,411 | £43,538 | £216,542 |
| Profit Before Tax | £-16,908 | £-16,601 | £-16,045 | £-15,476 | £-14,764 | £-79,795 |
| Profit After Tax | £-16,908 | £-16,601 | £-16,045 | £-15,476 | £-14,764 | £-79,795 |
| Change In Property Value | £10 | £10 | £19,400 | £34,630 | £46,082 | £100,132 |
| Net Return | £-16,899 | £-16,591 | £3,355 | £19,154 | £31,318 | £20,337 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change