Flat WC1N 3 beds 2 baths

Orde Hall Street, Bloomsbury WC1N

London, England · WC1N

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£-114,127

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£149,681

↗ 10%After 5 Years

Return On Investment

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	£39,156	£39,743	£40,737	£41,755	£43,008	£204,400
Total Expenses	£63,444	£63,549	£63,691	£63,837	£64,005	£318,527
Profit Before Tax	£-24,288	£-23,806	£-22,954	£-22,082	£-20,997	£-114,127
Profit After Tax	£-24,288	£-23,806	£-22,954	£-22,082	£-20,997	£-114,127
Change In Property Value	£15	£15	£29,001	£51,766	£68,886	£149,681
Net Return	£-24,274	£-23,791	£6,046	£29,684	£47,889	£35,554
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-5%	-5%	1%	6%	9%	7%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change