Terraced WC1X 3 beds 1 bath

London WC1X

London, England · WC1X

Initial Investment

First Year

£538,250First Year

Profit From Rental Income

After 5 Years

£-67,155

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£153,811

↗ 10%After 5 Years

Return On Investment

16%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£49,176	£49,914	£51,161	£52,441	£54,014	£256,705
Total Expenses	£64,533	£64,619	£64,754	£64,893	£65,061	£323,860
Profit Before Tax	£-15,357	£-14,705	£-13,593	£-12,452	£-11,047	£-67,155
Profit After Tax	£-15,357	£-14,705	£-13,593	£-12,452	£-11,047	£-67,155
Change In Property Value	£15	£15	£29,801	£53,194	£70,786	£153,811
Net Return	£-15,342	£-14,690	£16,208	£40,742	£59,739	£86,656
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	3%	8%	11%	16%

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