Flat
WC2A
1 bed
1 bath
Lincoln Square, Portugal Street WC2A
London, England · WC2A
View property listing
Initial Investment
£534,250First YearProfit From Rental Income
£-109,367
↘ -20%After 5 Years
Change In Property Value
£152,778
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,436 | £42,058 | £43,109 | £44,187 | £45,512 | £216,302 |
| Total Expenses | £64,863 | £64,971 | £65,119 | £65,271 | £65,446 | £325,668 |
| Profit Before Tax | £-23,427 | £-22,913 | £-22,010 | £-21,084 | £-19,933 | £-109,367 |
| Profit After Tax | £-23,427 | £-22,913 | £-22,010 | £-21,084 | £-19,933 | £-109,367 |
| Change In Property Value | £15 | £15 | £29,601 | £52,837 | £70,311 | £152,778 |
| Net Return | £-23,412 | £-22,898 | £7,591 | £31,753 | £50,378 | £43,411 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 1% | 6% | 9% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change