Flat
WC2R
2 beds
3 baths
Bull Inn Court, London WC2R
London, England · WC2R
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£76,871
↗ 16%After 5 Years
Change In Property Value
£139,359
↗ 10%After 5 Years
Return On Investment
45%
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 | £87,168 | £88,476 | £90,687 | £92,955 | £95,743 | £455,029 |
| Total Expenses | £71,244 | £71,581 | £71,995 | £72,418 | £72,888 | £360,126 |
| Profit Before Tax | £15,924 | £16,894 | £18,693 | £20,536 | £22,855 | £94,902 |
| Profit After Tax | £12,898 | £13,685 | £15,141 | £16,634 | £18,512 | £76,871 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £12,912 | £13,698 | £42,142 | £64,830 | £82,648 | £216,229 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change