Flat WC1X 2 beds 1 bath

Hand Axe Yard, Kings Cross, London WC1X

London, England · WC1X

Initial Investment

First Year

£342,249First Year

Profit From Rental Income

After 5 Years

£-67,874

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£103,228

↗ 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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£44,675	£44,766	£44,885	£45,007	£45,146	£224,478
Profit Before Tax	£-14,675	£-14,316	£-13,674	£-13,015	£-12,194	£-67,874
Profit After Tax	£-14,675	£-14,316	£-13,674	£-13,015	£-12,194	£-67,874
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,228
Net Return	£-14,665	£-14,306	£6,327	£22,685	£35,313	£35,354
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	10%	10%

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