Flat
WC1X
2 beds
1 bath
WC1X
London, England · WC1X
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£-93,719
↘ -18%After 5 Years
Change In Property Value
£149,681
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,500 | £44,152 | £45,256 | £46,388 | £47,779 | £227,076 |
| Total Expenses | £63,879 | £63,990 | £64,143 | £64,300 | £64,482 | £320,795 |
| Profit Before Tax | £-20,379 | £-19,838 | £-18,887 | £-17,913 | £-16,703 | £-93,719 |
| Profit After Tax | £-20,379 | £-19,838 | £-18,887 | £-17,913 | £-16,703 | £-93,719 |
| Change In Property Value | £15 | £15 | £29,001 | £51,766 | £68,886 | £149,681 |
| Net Return | £-20,364 | £-19,823 | £10,114 | £33,853 | £52,183 | £55,963 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 6% | 10% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change