Flat WC1X 0 beds 1 bath

Sharwood, Penton Rise, London WC1X

London, England · WC1X

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£-28,247

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£15,229	£15,289	£15,356	£15,424	£15,496	£76,794
Profit Before Tax	£-5,929	£-5,850	£-5,680	£-5,506	£-5,281	£-28,247
Profit After Tax	£-5,929	£-5,850	£-5,680	£-5,506	£-5,281	£-28,247
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£-5,926	£-5,847	£520	£5,561	£9,446	£3,754
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	-6%	-6%	1%	6%	10%	4%

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