Flat
WC2E
1 bed
1 bath
King Street, London WC2E
London, England · WC2E
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£30,158
↗ 11%After 5 Years
Change In Property Value
£82,067
↗ 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 | £43,716 | £44,372 | £45,481 | £46,618 | £48,017 | £228,203 |
| Total Expenses | £37,913 | £38,025 | £38,179 | £38,336 | £38,519 | £190,972 |
| Profit Before Tax | £5,803 | £6,347 | £7,302 | £8,282 | £9,498 | £37,232 |
| Profit After Tax | £4,700 | £5,141 | £5,915 | £6,708 | £7,693 | £30,158 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £4,708 | £5,149 | £21,815 | £35,090 | £45,462 | £112,224 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change