Flat WC1H 0 beds 1 bath

Russell Court, Woburn Place, London WC1H

London, England · WC1H

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£26,763

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

58%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,948	£22,277	£22,834	£23,405	£24,107	£114,572
Total Expenses	£16,187	£16,232	£16,298	£16,366	£16,447	£81,531
Profit Before Tax	£5,761	£6,045	£6,536	£7,039	£7,660	£33,040
Profit After Tax	£4,666	£4,897	£5,294	£5,701	£6,204	£26,763
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£4,670	£4,900	£12,094	£17,840	£22,357	£61,860
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	17%	21%	58%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change