Flat
WC1H
2 beds
1 bath
Judd Street, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£-63,574
↘ -26%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
5%
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 | £20,304 | £20,609 | £21,124 | £21,652 | £22,301 | £105,990 |
| Total Expenses | £33,695 | £33,792 | £33,906 | £34,022 | £34,149 | £169,564 |
| Profit Before Tax | £-13,391 | £-13,183 | £-12,782 | £-12,370 | £-11,848 | £-63,574 |
| Profit After Tax | £-13,391 | £-13,183 | £-12,782 | £-12,370 | £-11,848 | £-63,574 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £-13,384 | £-13,176 | £1,718 | £13,513 | £22,595 | £11,267 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -6% | -5% | 1% | 6% | 9% | 5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change