Flat
WC1X
1 bed
1 bath
Truro House, 8 Mount Pleasant, London WC1X
London, England · WC1X
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-53,517
↘ -21%After 5 Years
Change In Property Value
£77,421
↗ 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 | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £34,006 | £34,086 | £34,186 | £34,288 | £34,403 | £170,970 |
| Profit Before Tax | £-11,506 | £-11,249 | £-10,778 | £-10,295 | £-9,690 | £-53,517 |
| Profit After Tax | £-11,506 | £-11,249 | £-10,778 | £-10,295 | £-9,690 | £-53,517 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-11,499 | £-11,241 | £4,223 | £16,481 | £25,941 | £23,905 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 10% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change