Flat WC2H 2 beds 2 baths

Shelton Street, Covent Garden, London WC2H

London, England · WC2H

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£-53,780

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 10%After 5 Years

Return On Investment

14%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,000	£33,495	£34,332	£35,191	£36,246	£172,264
Total Expenses	£44,975	£45,071	£45,197	£45,327	£45,475	£226,045
Profit Before Tax	£-11,975	£-11,576	£-10,865	£-10,136	£-9,229	£-53,780
Profit After Tax	£-11,975	£-11,576	£-10,865	£-10,136	£-9,229	£-53,780
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£-11,965	£-11,565	£9,136	£25,564	£38,279	£49,448
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	-3%	3%	7%	11%	14%

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