Flat
WC2R
2 beds
3 baths
Bull Inn Court, London WC2R
London, England · WC2R
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£-75,291
↘ -16%After 5 Years
Change In Property Value
£139,359
↗ 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 | £43,200 | £43,848 | £44,944 | £46,068 | £47,450 | £225,510 |
| Total Expenses | £59,881 | £59,992 | £60,145 | £60,301 | £60,482 | £300,801 |
| Profit Before Tax | £-16,681 | £-16,144 | £-15,200 | £-14,233 | £-13,032 | £-75,291 |
| Profit After Tax | £-16,681 | £-16,144 | £-15,200 | £-14,233 | £-13,032 | £-75,291 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £-16,668 | £-16,131 | £11,800 | £33,963 | £51,103 | £64,068 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -3% | -3% | 2% | 7% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change