Flat WC1N 2 beds 1 bath

Grenville Street, London WC1N

London, England · WC1N

Initial Investment

First Year

£282,500First Year

Profit From Rental Income

After 5 Years

£37,599

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£86,712

↗ 10%After 5 Years

Return On Investment

44%

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	£54,240	£55,054	£56,430	£57,841	£59,576	£283,140
Total Expenses	£46,751	£47,016	£47,326	£47,642	£47,987	£236,722
Profit Before Tax	£7,489	£8,037	£9,104	£10,198	£11,589	£46,418
Profit After Tax	£6,066	£6,510	£7,374	£8,261	£9,387	£37,599
Change In Property Value	£8	£8	£16,800	£29,989	£39,906	£86,712
Net Return	£6,074	£6,519	£24,175	£38,249	£49,294	£124,311
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	17%	44%

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