Flat
WC1X
1 bed
1 bath
Swinton Street, Kings Cross WC1X
London, England · WC1X
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£-32,841
↘ -26%After 5 Years
Change In Property Value
£40,259
↗ 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 | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £18,643 | £18,707 | £18,779 | £18,854 | £18,934 | £93,917 |
| Profit Before Tax | £-6,943 | £-6,831 | £-6,607 | £-6,377 | £-6,083 | £-32,841 |
| Profit After Tax | £-6,943 | £-6,831 | £-6,607 | £-6,377 | £-6,083 | £-32,841 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £-6,939 | £-6,827 | £1,193 | £7,546 | £12,445 | £7,418 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -6% | -5% | 1% | 6% | 10% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change