Flat
WC1X
3 beds
2 baths
Cubitt Street, Bloomsbury WC1X
London, England · WC1X
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£53,072
↗ 19%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
49%
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 | £54,876 | £55,699 | £57,092 | £58,519 | £60,274 | £286,460 |
| Total Expenses | £43,745 | £43,932 | £44,169 | £44,411 | £44,683 | £220,940 |
| Profit Before Tax | £11,131 | £11,767 | £12,923 | £14,108 | £15,591 | £65,520 |
| Profit After Tax | £9,016 | £9,531 | £10,468 | £11,428 | £12,629 | £53,072 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £9,024 | £9,540 | £27,468 | £41,773 | £53,010 | £140,816 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change