Flat WC2B 1 bed 1 bath

Chapter House, Covent Garden WC2B

London, England · WC2B

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£-57,644

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 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	£27,744	£28,160	£28,864	£29,586	£30,473	£144,827
Total Expenses	£40,284	£40,371	£40,485	£40,601	£40,732	£202,472
Profit Before Tax	£-12,540	£-12,211	£-11,620	£-11,015	£-10,259	£-57,644
Profit After Tax	£-12,540	£-12,211	£-11,620	£-11,015	£-10,259	£-57,644
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£-12,531	£-12,202	£6,280	£20,937	£32,261	£34,745
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	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