Flat
WC2A
1 bed
1 bath
Lincoln's Inn Fields, London WC2A
London, England · WC2A
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£15,820
↗ 12%After 5 Years
Change In Property Value
£41,286
↗ 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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £22,750 | £22,888 | £23,046 | £23,207 | £23,382 | £115,274 |
| Profit Before Tax | £3,074 | £3,323 | £3,821 | £4,331 | £4,983 | £19,531 |
| Profit After Tax | £2,490 | £2,692 | £3,095 | £3,508 | £4,036 | £15,820 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £2,494 | £2,696 | £11,094 | £17,786 | £23,037 | £57,106 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change