Flat
WC1N
3 beds
2 baths
Guilford Street, Bloomsbury WC1N
London, England · WC1N
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-64,059
↘ -26%After 5 Years
Change In Property Value
£77,421
↗ 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 | £20,256 | £20,560 | £21,074 | £21,601 | £22,249 | £105,739 |
| Total Expenses | £33,782 | £33,858 | £33,953 | £34,049 | £34,157 | £169,798 |
| Profit Before Tax | £-13,526 | £-13,298 | £-12,879 | £-12,448 | £-11,908 | £-64,059 |
| Profit After Tax | £-13,526 | £-13,298 | £-12,879 | £-12,448 | £-11,908 | £-64,059 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-13,518 | £-13,291 | £2,122 | £14,327 | £23,723 | £13,362 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change