Flat WC2R 2 beds 3 baths

Bull Inn Court, London WC2R

London, England · WC2R

Initial Investment

First Year

£482,250First Year

Profit From Rental Income

After 5 Years

£-71,876

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£139,359

↗ 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	£43,200	£43,848	£44,944	£46,068	£47,450	£225,510
Total Expenses	£59,227	£59,323	£59,462	£59,603	£59,770	£297,386
Profit Before Tax	£-16,027	£-15,475	£-14,517	£-13,536	£-12,320	£-71,876
Profit After Tax	£-16,027	£-15,475	£-14,517	£-13,536	£-12,320	£-71,876
Change In Property Value	£14	£14	£27,001	£48,196	£64,135	£139,359
Net Return	£-16,014	£-15,462	£12,483	£34,660	£51,815	£67,483
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	-3%	3%	7%	11%	14%

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