Flat WC1X 1 bed 1 bath

Sharwood, Penton Rise, Kings Cross WC1X

London, England · WC1X

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£-32,526

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 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	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£18,430	£18,494	£18,566	£18,640	£18,720	£92,850
Profit Before Tax	£-6,874	£-6,764	£-6,544	£-6,317	£-6,027	£-32,526
Profit After Tax	£-6,874	£-6,764	£-6,544	£-6,317	£-6,027	£-32,526
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£-6,871	£-6,761	£1,157	£7,428	£12,264	£7,217
Return From Rental Income (%)	-6%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-6%	-5%	1%	6%	10%	6%

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