Flat WC1X 3 beds 2 baths

Cubitt Street, Bloomsbury WC1X

London, England · WC1X

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£32,828

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

42%

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	£46,740	£47,441	£48,627	£49,843	£51,338	£243,989
Total Expenses	£40,398	£40,514	£40,675	£40,841	£41,033	£203,461
Profit Before Tax	£6,342	£6,927	£7,952	£9,002	£10,305	£40,528
Profit After Tax	£5,137	£5,611	£6,441	£7,292	£8,347	£32,828
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£5,146	£5,620	£23,441	£37,637	£48,728	£120,572
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change