Flat WC1H 3 beds 1 bath

Tavistock Place, Bloomsbury WC1H

London, England · WC1H

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£34,043

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

50%

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	£35,508	£36,041	£36,942	£37,865	£39,001	£185,357
Total Expenses	£28,376	£28,498	£28,653	£28,811	£28,989	£143,328
Profit Before Tax	£7,132	£7,542	£8,289	£9,054	£10,012	£42,029
Profit After Tax	£5,777	£6,109	£6,714	£7,334	£8,110	£34,043
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£5,782	£6,115	£17,714	£26,969	£34,239	£90,819
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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