Flat
WC1X
2 beds
2 baths
Opus House, Postmark WC1X
London, England · WC1X
View property listing
Initial Investment
£494,250First YearProfit From Rental Income
£-89,699
↘ -18%After 5 Years
Change In Property Value
£142,455
↗ 10%After 5 Years
Return On Investment
11%
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 | £41,400 | £42,021 | £43,072 | £44,148 | £45,473 | £216,114 |
| Total Expenses | £60,892 | £61,000 | £61,148 | £61,299 | £61,474 | £305,812 |
| Profit Before Tax | £-19,492 | £-18,979 | £-18,076 | £-17,151 | £-16,001 | £-89,699 |
| Profit After Tax | £-19,492 | £-18,979 | £-18,076 | £-17,151 | £-16,001 | £-89,699 |
| Change In Property Value | £14 | £14 | £27,601 | £49,267 | £65,560 | £142,455 |
| Net Return | £-19,478 | £-18,965 | £9,524 | £32,116 | £49,559 | £52,757 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 6% | 10% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change