Flat WC1R 2 beds 2 baths

Warwick Court, London WC1R

London, England · WC1R

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£-72,239

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£102,712

↗ 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	£28,860	£29,293	£30,025	£30,776	£31,699	£150,653
Total Expenses	£44,363	£44,452	£44,568	£44,687	£44,822	£222,892
Profit Before Tax	£-15,503	£-15,159	£-14,543	£-13,911	£-13,123	£-72,239
Profit After Tax	£-15,503	£-15,159	£-14,543	£-13,911	£-13,123	£-72,239
Change In Property Value	£10	£10	£19,900	£35,522	£47,270	£102,712
Net Return	£-15,493	£-15,149	£5,358	£21,611	£34,147	£30,474
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-4%	2%	6%	10%	9%

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