Flat
WC2A
1 bed
1 bath
Lincoln Square, London WC2A
London, England · WC2A
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£12,243
↗ 3%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
32%
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 | £66,000 | £66,990 | £68,665 | £70,381 | £72,493 | £344,529 |
| Total Expenses | £65,278 | £65,540 | £65,860 | £66,187 | £66,550 | £329,414 |
| Profit Before Tax | £723 | £1,450 | £2,805 | £4,194 | £5,943 | £15,115 |
| Profit After Tax | £585 | £1,175 | £2,272 | £3,397 | £4,814 | £12,243 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £598 | £1,188 | £28,273 | £49,808 | £66,574 | £146,440 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 14% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change