Flat WC1N 1 bed 1 bath

Queen Square, London WC1N

London, England · WC1N

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-55,161

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 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	£16,872	£17,125	£17,553	£17,992	£18,532	£88,074
Total Expenses	£28,484	£28,555	£28,641	£28,729	£28,826	£143,235
Profit Before Tax	£-11,612	£-11,430	£-11,088	£-10,737	£-10,294	£-55,161
Profit After Tax	£-11,612	£-11,430	£-11,088	£-10,737	£-10,294	£-55,161
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£-11,606	£-11,424	£1,412	£11,576	£19,398	£9,357
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	-6%	1%	6%	9%	5%

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