Flat
WC2A
1 bed
1 bath
Lincoln Square, Portugal Street WC2A
London, England · WC2A
View property listing
Initial Investment
£534,250First YearProfit From Rental Income
£83,292
↗ 16%After 5 Years
Change In Property Value
£152,778
↗ 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 | £95,556 | £96,989 | £99,414 | £101,899 | £104,956 | £498,815 |
| Total Expenses | £78,331 | £78,705 | £79,164 | £79,633 | £80,153 | £395,985 |
| Profit Before Tax | £17,225 | £18,284 | £20,250 | £22,267 | £24,803 | £102,830 |
| Profit After Tax | £13,953 | £14,810 | £16,403 | £18,036 | £20,091 | £83,292 |
| Change In Property Value | £15 | £15 | £29,601 | £52,837 | £70,311 | £152,778 |
| Net Return | £13,967 | £14,825 | £46,003 | £70,873 | £90,402 | £236,070 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change