Flat WC2B 2 beds 2 baths

Stukeley Street, London WC2B

London, England · WC2B

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£-76,369

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£129,036

↗ 10%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,748	£39,329	£40,312	£41,320	£42,560	£202,270
Total Expenses	£55,469	£55,573	£55,714	£55,859	£56,025	£278,639
Profit Before Tax	£-16,721	£-16,243	£-15,402	£-14,538	£-13,465	£-76,369
Profit After Tax	£-16,721	£-16,243	£-15,402	£-14,538	£-13,465	£-76,369
Change In Property Value	£13	£13	£25,001	£44,626	£59,384	£129,036
Net Return	£-16,708	£-16,231	£9,599	£30,088	£45,919	£52,667
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	2%	7%	10%	12%

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