Flat WC2R 1 bed 1 bath

Flat 163, 190 The Strand London WC2R

London, England · WC2R

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£-72,870

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£134,197

↗ 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	£41,604	£42,228	£43,284	£44,366	£45,697	£217,179
Total Expenses	£57,738	£57,846	£57,995	£58,147	£58,323	£290,049
Profit Before Tax	£-16,134	£-15,618	£-14,711	£-13,781	£-12,626	£-72,870
Profit After Tax	£-16,134	£-15,618	£-14,711	£-13,781	£-12,626	£-72,870
Change In Property Value	£13	£13	£26,001	£46,411	£61,760	£134,197
Net Return	£-16,121	£-15,605	£11,289	£32,630	£49,134	£61,327
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	-3%	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