Flat
WC1X
1 bed
1 bath
WC1X
London, England · WC1X
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£-66,411
↘ -20%After 5 Years
Change In Property Value
£100,648
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,256 | £29,695 | £30,437 | £31,198 | £32,134 | £152,720 |
| Total Expenses | £43,609 | £43,699 | £43,816 | £43,936 | £44,072 | £219,131 |
| Profit Before Tax | £-14,353 | £-14,004 | £-13,379 | £-12,738 | £-11,938 | £-66,411 |
| Profit After Tax | £-14,353 | £-14,004 | £-13,379 | £-12,738 | £-11,938 | £-66,411 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £-14,343 | £-13,994 | £6,122 | £22,071 | £34,382 | £34,237 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 10% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change