Flat
WC1X
2 beds
1 bath
Lloyd Baker Street, London WC1X
London, England · WC1X
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-42,031
↘ -23%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £25,471 | £25,542 | £25,627 | £25,714 | £25,809 | £128,163 |
| Profit Before Tax | £-8,971 | £-8,795 | £-8,461 | £-8,118 | £-7,686 | £-42,031 |
| Profit After Tax | £-8,971 | £-8,795 | £-8,461 | £-8,118 | £-7,686 | £-42,031 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-8,966 | £-8,789 | £2,540 | £11,517 | £18,443 | £14,745 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change