Flat WC1X 3 beds 2 baths

Cubitt Street, Bloomsbury WC1X

London, England · WC1X

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-59,260

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£25,500	£25,883	£26,530	£27,193	£28,009	£133,113
Total Expenses	£38,274	£38,358	£38,466	£38,576	£38,700	£192,373
Profit Before Tax	£-12,774	£-12,476	£-11,936	£-11,383	£-10,692	£-59,260
Profit After Tax	£-12,774	£-12,476	£-11,936	£-11,383	£-10,692	£-59,260
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-12,765	£-12,467	£5,064	£18,963	£29,690	£28,484
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-4%	-4%	2%	7%	10%	10%

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