Flat
WC1H
2 beds
1 bath
Judd Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£156,482First YearProfit From Rental Income
£-55,565
↘ -36%After 5 Years
Change In Property Value
£49,545
↗ 10%After 5 Years
Return On Investment
-4%
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 | £13,440 | £13,642 | £13,983 | £14,332 | £14,762 | £70,159 |
| Total Expenses | £24,886 | £25,010 | £25,140 | £25,274 | £25,413 | £125,723 |
| Profit Before Tax | £-11,446 | £-11,368 | £-11,158 | £-10,942 | £-10,651 | £-55,565 |
| Profit After Tax | £-11,446 | £-11,368 | £-11,158 | £-10,942 | £-10,651 | £-55,565 |
| Change In Property Value | £5 | £5 | £9,599 | £17,135 | £22,801 | £49,545 |
| Net Return | £-11,441 | £-11,363 | £-1,559 | £6,193 | £12,150 | £-6,020 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -7% | -7% | -1% | 4% | 8% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change