Flat
WC2A
1 bed
1 bath
Lincoln's Inn Fields, London WC2A
London, England · WC2A
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£-37,183
↘ -29%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,196 | £11,364 | £11,648 | £11,939 | £12,297 | £58,445 |
| Total Expenses | £18,988 | £19,050 | £19,122 | £19,195 | £19,273 | £95,628 |
| Profit Before Tax | £-7,792 | £-7,686 | £-7,474 | £-7,256 | £-6,976 | £-37,183 |
| Profit After Tax | £-7,792 | £-7,686 | £-7,474 | £-7,256 | £-6,976 | £-37,183 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £-7,788 | £-7,682 | £525 | £7,023 | £12,025 | £4,103 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 9% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change