Flat
WC1X
1 bed
1 bath
Flat 1, Sharwood, Penton Rise, London WC1X
London, England · WC1X
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-32,684
↘ -40%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
-7%
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 | £7,956 | £8,075 | £8,277 | £8,484 | £8,739 | £41,531 |
| Total Expenses | £14,659 | £14,748 | £14,841 | £14,935 | £15,032 | £74,215 |
| Profit Before Tax | £-6,703 | £-6,673 | £-6,563 | £-6,451 | £-6,293 | £-32,684 |
| Profit After Tax | £-6,703 | £-6,673 | £-6,563 | £-6,451 | £-6,293 | £-32,684 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £-6,701 | £-6,670 | £-1,263 | £3,010 | £6,296 | £-5,328 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -8% | -8% | -2% | 4% | 8% | -7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change