Flat WC1N 1 bed 1 bath

Boswell Street, Bloomsbury WC1N

London, England · WC1N

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£31,070

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 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	£33,900	£34,408	£35,269	£36,150	£37,235	£176,963
Total Expenses	£27,429	£27,554	£27,709	£27,868	£28,045	£138,605
Profit Before Tax	£6,471	£6,854	£7,560	£8,283	£9,190	£38,358
Profit After Tax	£5,241	£5,552	£6,123	£6,709	£7,444	£31,070
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£5,246	£5,557	£16,624	£25,452	£32,386	£85,265
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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