Flat WC1X 1 bed 1 bath

Gray's Inn Road, London WC1X

London, England · WC1X

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-39,159

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£23,338	£23,406	£23,487	£23,570	£23,661	£117,461
Profit Before Tax	£-8,338	£-8,181	£-7,881	£-7,574	£-7,185	£-39,159
Profit After Tax	£-8,338	£-8,181	£-7,881	£-7,574	£-7,185	£-39,159
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-8,333	£-8,176	£2,119	£10,276	£16,569	£12,455
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-5%	-5%	1%	6%	10%	8%

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