Flat
WC1N
2 beds
1 bath
Brunswick Centre, Bloomsbury WC1N
London, England · WC1N
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-56,907
↘ -26%After 5 Years
Change In Property Value
£67,099
↗ 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 | £17,556 | £17,819 | £18,265 | £18,721 | £19,283 | £91,645 |
| Total Expenses | £29,544 | £29,617 | £29,704 | £29,794 | £29,893 | £148,551 |
| Profit Before Tax | £-11,988 | £-11,797 | £-11,439 | £-11,072 | £-10,609 | £-56,907 |
| Profit After Tax | £-11,988 | £-11,797 | £-11,439 | £-11,072 | £-10,609 | £-56,907 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-11,982 | £-11,791 | £1,561 | £12,133 | £20,270 | £10,192 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -6% | -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