Flat WC2B 2 beds 2 baths

Princess House, Covent Garden, London WC2B

London, England · WC2B

Initial Investment

First Year

£501,850First Year

Profit From Rental Income

After 5 Years

£-104,743

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£144,417

↗ 10%After 5 Years

Return On Investment

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	£39,000	£39,585	£40,575	£41,589	£42,837	£203,585
Total Expenses	£61,405	£61,510	£61,652	£61,797	£61,964	£308,328
Profit Before Tax	£-22,405	£-21,925	£-21,077	£-20,208	£-19,128	£-104,743
Profit After Tax	£-22,405	£-21,925	£-21,077	£-20,208	£-19,128	£-104,743
Change In Property Value	£14	£14	£27,981	£49,945	£66,463	£144,417
Net Return	£-22,391	£-21,911	£6,903	£29,737	£47,335	£39,674
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-4%	-4%	1%	6%	9%	8%

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