Flat
WC2B
1 bed
1 bath
Chapter House, Covent Garden WC2B
London, England · WC2B
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£-52,352
↘ -20%After 5 Years
Change In Property Value
£82,067
↗ 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 | £24,648 | £25,018 | £25,643 | £26,284 | £27,073 | £128,666 |
| Total Expenses | £36,006 | £36,089 | £36,195 | £36,303 | £36,424 | £181,018 |
| Profit Before Tax | £-11,358 | £-11,072 | £-10,552 | £-10,019 | £-9,352 | £-52,352 |
| Profit After Tax | £-11,358 | £-11,072 | £-10,552 | £-10,019 | £-9,352 | £-52,352 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £-11,350 | £-11,064 | £5,349 | £18,363 | £28,417 | £29,715 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change