Flat
WC2A
1 bed
1 bath
Lincoln Square, Portugal Street WC2A
London, England · WC2A
View property listing
Initial Investment
£534,250First YearProfit From Rental Income
£63,480
↗ 12%After 5 Years
Change In Property Value
£152,778
↗ 10%After 5 Years
Return On Investment
40%
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 | £81,396 | £82,617 | £84,682 | £86,799 | £89,403 | £424,898 |
| Total Expenses | £68,859 | £69,027 | £69,276 | £69,532 | £69,835 | £346,528 |
| Profit Before Tax | £12,537 | £13,590 | £15,406 | £17,268 | £19,569 | £78,370 |
| Profit After Tax | £10,155 | £11,008 | £12,479 | £13,987 | £15,851 | £63,480 |
| Change In Property Value | £15 | £15 | £29,601 | £52,837 | £70,311 | £152,778 |
| Net Return | £10,170 | £11,023 | £42,080 | £66,824 | £86,162 | £216,258 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change