Flat WC2A 1 bed 1 bath

Lincoln Square, London WC2A

London, England · WC2A

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£33,814

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£134,197

↗ 10%After 5 Years

Return On Investment

36%

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	£66,000	£66,990	£68,665	£70,381	£72,493	£344,529
Total Expenses	£60,178	£60,323	£60,533	£60,748	£61,002	£302,784
Profit Before Tax	£5,823	£6,667	£8,132	£9,633	£11,491	£41,745
Profit After Tax	£4,716	£5,401	£6,587	£7,803	£9,307	£33,814
Change In Property Value	£13	£13	£26,001	£46,411	£61,760	£134,197
Net Return	£4,729	£5,414	£32,587	£54,214	£71,067	£168,011
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	15%	36%

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