Flat
WC1H
2 beds
1 bath
Sinclair House, Thanet Street, Bloomsbury, London WC1H
London, England · WC1H
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-50,540
↘ -25%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
6%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £27,485 | £27,556 | £27,642 | £27,729 | £27,826 | £138,238 |
| Profit Before Tax | £-10,685 | £-10,504 | £-10,163 | £-9,814 | £-9,373 | £-50,540 |
| Profit After Tax | £-10,685 | £-10,504 | £-10,163 | £-9,814 | £-9,373 | £-50,540 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-10,679 | £-10,498 | £1,837 | £11,606 | £19,131 | £11,397 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change