Flat
WC1X
2 beds
1 bath
Lloyd Baker Street, London WC1X
London, England · WC1X
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-42,380
↘ -23%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
8%
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 | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £25,538 | £25,611 | £25,697 | £25,785 | £25,882 | £128,513 |
| Profit Before Tax | £-9,038 | £-8,863 | £-8,531 | £-8,190 | £-7,759 | £-42,380 |
| Profit After Tax | £-9,038 | £-8,863 | £-8,531 | £-8,190 | £-7,759 | £-42,380 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-9,033 | £-8,858 | £2,470 | £11,446 | £18,370 | £14,395 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change