Flat WC2H 1 bed 1 bath

Newport Court, London WC2H

London, England · WC2H

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£-34,250

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£18,156	£18,428	£18,889	£19,361	£19,942	£94,777
Total Expenses	£25,637	£25,710	£25,799	£25,890	£25,991	£129,027
Profit Before Tax	£-7,481	£-7,282	£-6,910	£-6,529	£-6,049	£-34,250
Profit After Tax	£-7,481	£-7,282	£-6,910	£-6,529	£-6,049	£-34,250
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£-7,475	£-7,276	£4,090	£13,106	£20,080	£22,525
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