Flat WC2H 1 bed 1 bath

Shaftesbury Avenue, London WC2H

London, England · WC2H

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£-35,376

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 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	£18,972	£19,257	£19,738	£20,231	£20,838	£99,036
Total Expenses	£26,710	£26,785	£26,876	£26,969	£27,072	£134,413
Profit Before Tax	£-7,738	£-7,528	£-7,138	£-6,738	£-6,234	£-35,376
Profit After Tax	£-7,738	£-7,528	£-7,138	£-6,738	£-6,234	£-35,376
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£-7,733	£-7,522	£4,362	£13,790	£21,083	£23,980
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
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