Flat WC1N 1 bed 1 bath

Boswell Street, Bloomsbury WC1N

London, England · WC1N

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£-48,008

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,172	£14,385	£14,744	£15,113	£15,566	£73,980
Total Expenses	£24,247	£24,314	£24,393	£24,473	£24,561	£121,988
Profit Before Tax	£-10,075	£-9,929	£-9,649	£-9,361	£-8,995	£-48,008
Profit After Tax	£-10,075	£-9,929	£-9,649	£-9,361	£-8,995	£-48,008
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£-10,069	£-9,924	£852	£9,382	£15,946	£6,187
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	-6%	-6%	0%	5%	9%	4%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change