Flat
WC2H
1 bed
1 bath
Shorts Gardens, London WC2H
London, England · WC2H
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-28,985
↘ -18%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
14%
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 | £16,332 | £16,577 | £16,991 | £17,416 | £17,939 | £85,255 |
| Total Expenses | £22,712 | £22,770 | £22,842 | £22,916 | £22,999 | £114,240 |
| Profit Before Tax | £-6,380 | £-6,193 | £-5,851 | £-5,500 | £-5,061 | £-28,985 |
| Profit After Tax | £-6,380 | £-6,193 | £-5,851 | £-5,500 | £-5,061 | £-28,985 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-6,375 | £-6,188 | £4,049 | £12,172 | £18,456 | £22,113 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 11% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change