Flat WC2E 1 bed 1 bath

King Street, London WC2E

London, England · WC2E

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£-48,631

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,440	£25,822	£26,467	£27,129	£27,943	£132,800
Total Expenses	£36,086	£36,170	£36,277	£36,387	£36,511	£181,431
Profit Before Tax	£-10,646	£-10,348	£-9,810	£-9,259	£-8,569	£-48,631
Profit After Tax	£-10,646	£-10,348	£-9,810	£-9,259	£-8,569	£-48,631
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£-10,638	£-10,340	£6,090	£19,124	£29,200	£33,436
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

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