Flat
WC1N
2 beds
1 bath
Coram Street, Bloomsbury WC1N
London, England · WC1N
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-67,664
↘ -25%After 5 Years
Change In Property Value
£82,583
↗ 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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £35,900 | £35,978 | £36,076 | £36,176 | £36,288 | £180,419 |
| Profit Before Tax | £-14,300 | £-14,054 | £-13,604 | £-13,142 | £-12,563 | £-67,664 |
| Profit After Tax | £-14,300 | £-14,054 | £-13,604 | £-13,142 | £-12,563 | £-67,664 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-14,292 | £-14,046 | £2,396 | £15,418 | £25,443 | £14,919 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change