Flat
WC2R
1 bed
1 bath
Strand, London WC2R
London, England · WC2R
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-53,675
↘ -18%After 5 Years
Change In Property Value
£92,906
↗ 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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £40,588 | £40,677 | £40,793 | £40,912 | £41,046 | £204,015 |
| Profit Before Tax | £-11,788 | £-11,445 | £-10,830 | £-10,200 | £-9,413 | £-53,675 |
| Profit After Tax | £-11,788 | £-11,445 | £-10,830 | £-10,200 | £-9,413 | £-53,675 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £-11,779 | £-11,436 | £7,170 | £21,931 | £33,344 | £39,231 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 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