Flat
WC1N
2 beds
1 bath
Millman Court, Bloomsbury - Prime Central London WC1N
London, England · WC1N
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-53,359
↘ -27%After 5 Years
Change In Property Value
£61,937
↗ 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 | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £27,425 | £27,495 | £27,579 | £27,665 | £27,760 | £137,925 |
| Profit Before Tax | £-11,225 | £-11,052 | £-10,725 | £-10,390 | £-9,966 | £-53,359 |
| Profit After Tax | £-11,225 | £-11,052 | £-10,725 | £-10,390 | £-9,966 | £-53,359 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-11,219 | £-11,046 | £1,275 | £11,030 | £18,538 | £8,578 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 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