Flat
WC2N
1 bed
1 bath
John Adam Street, Charing Cross WC2N
London, England · WC2N
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-50,818
↘ -24%After 5 Years
Change In Property Value
£67,099
↗ 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 | £18,852 | £19,135 | £19,613 | £20,103 | £20,707 | £98,410 |
| Total Expenses | £29,674 | £29,748 | £29,839 | £29,932 | £30,035 | £149,228 |
| Profit Before Tax | £-10,822 | £-10,613 | £-10,226 | £-9,828 | £-9,328 | £-50,818 |
| Profit After Tax | £-10,822 | £-10,613 | £-10,226 | £-9,828 | £-9,328 | £-50,818 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-10,815 | £-10,607 | £2,774 | £13,377 | £21,552 | £16,281 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| 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