Flat WC2A 1 bed 1 bath

Lincoln Square, London WC2A

London, England · WC2A

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£-97,338

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£134,197

↗ 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	£36,396	£36,942	£37,865	£38,812	£39,976	£189,992
Total Expenses	£57,217	£57,318	£57,453	£57,592	£57,751	£287,330
Profit Before Tax	£-20,821	£-20,376	£-19,588	£-18,779	£-17,774	£-97,338
Profit After Tax	£-20,821	£-20,376	£-19,588	£-18,779	£-17,774	£-97,338
Change In Property Value	£13	£13	£26,001	£46,411	£61,760	£134,197
Net Return	£-20,808	£-20,363	£6,413	£27,632	£43,986	£36,859
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-4%	1%	6%	10%	8%

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