Flat WC2R 1 bed 1 bath

Piazza Residences, Bull Inn Court, Covent Garden, London WC2R

London, England · WC2R

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£39,691

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 10%After 5 Years

Return On Investment

47%

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	£46,812	£47,514	£48,702	£49,920	£51,417	£244,365
Total Expenses	£38,637	£38,826	£39,056	£39,292	£39,553	£195,364
Profit Before Tax	£8,175	£8,688	£9,646	£10,627	£11,865	£49,001
Profit After Tax	£6,622	£7,037	£7,813	£8,608	£9,610	£39,691
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£6,629	£7,045	£22,313	£34,491	£44,053	£114,532
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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