Flat WC2N 2 beds 2 baths

John Adam Street, London WC2N

London, England · WC2N

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£-88,096

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£129,036

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,252	£36,796	£37,716	£38,659	£39,818	£189,240
Total Expenses	£55,219	£55,319	£55,454	£55,592	£55,751	£277,336
Profit Before Tax	£-18,967	£-18,524	£-17,739	£-16,934	£-15,933	£-88,096
Profit After Tax	£-18,967	£-18,524	£-17,739	£-16,934	£-15,933	£-88,096
Change In Property Value	£13	£13	£25,001	£44,626	£59,384	£129,036
Net Return	£-18,954	£-18,511	£7,262	£27,692	£43,452	£40,940
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	6%	10%	9%

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