Flat
WC1N
1 bed
1 bath
Old Gloucester Street, Bloomsbury, London WC1N
London, England · WC1N
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-49,754
↘ -27%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,856 | £15,079 | £15,456 | £15,842 | £16,317 | £77,550 |
| Total Expenses | £25,307 | £25,375 | £25,456 | £25,538 | £25,628 | £127,305 |
| Profit Before Tax | £-10,451 | £-10,296 | £-10,000 | £-9,696 | £-9,311 | £-49,754 |
| Profit After Tax | £-10,451 | £-10,296 | £-10,000 | £-9,696 | £-9,311 | £-49,754 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-10,445 | £-10,291 | £1,000 | £9,939 | £16,818 | £7,021 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 5% | 9% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change