Flat
WC1N
1 bed
1 bath
Hunter Street, Bloomsbury WC1N
London, England · WC1N
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-31,158
↘ -35%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
-1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,836 | £7,954 | £8,152 | £8,356 | £8,607 | £40,905 |
| Total Expenses | £14,289 | £14,347 | £14,410 | £14,474 | £14,542 | £72,063 |
| Profit Before Tax | £-6,453 | £-6,394 | £-6,258 | £-6,118 | £-5,935 | £-31,158 |
| Profit After Tax | £-6,453 | £-6,394 | £-6,258 | £-6,118 | £-5,935 | £-31,158 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £-6,450 | £-6,391 | £-457 | £4,235 | £7,842 | £-1,221 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -7% | -7% | -1% | 5% | 9% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change