Flat
WC1H
2 beds
1 bath
Tavistock Place, Bloomsbury WC1H
London, England · WC1H
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£-53,783
↘ -27%After 5 Years
Change In Property Value
£61,932
↗ 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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £28,106 | £28,192 | £28,291 | £28,392 | £28,501 | £141,481 |
| Profit Before Tax | £-11,306 | £-11,140 | £-10,812 | £-10,477 | £-10,049 | £-53,783 |
| Profit After Tax | £-11,306 | £-11,140 | £-10,812 | £-10,477 | £-10,049 | £-53,783 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £-11,300 | £-11,134 | £1,187 | £10,942 | £18,453 | £8,149 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 9% | 4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change