Flat
WC1N
2 beds
1 bath
Grenville Street, London WC1N
London, England · WC1N
View property listing
Initial Investment
£282,500First YearProfit From Rental Income
£-70,525
↘ -25%After 5 Years
Change In Property Value
£86,712
↗ 10%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,680 | £23,020 | £23,596 | £24,186 | £24,911 | £118,393 |
| Total Expenses | £37,595 | £37,675 | £37,776 | £37,878 | £37,994 | £188,918 |
| Profit Before Tax | £-14,915 | £-14,655 | £-14,180 | £-13,693 | £-13,082 | £-70,525 |
| Profit After Tax | £-14,915 | £-14,655 | £-14,180 | £-13,693 | £-13,082 | £-70,525 |
| Change In Property Value | £8 | £8 | £16,800 | £29,989 | £39,906 | £86,712 |
| Net Return | £-14,907 | £-14,646 | £2,621 | £16,296 | £26,824 | £16,187 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change