Flat
WC2N
2 beds
2 baths
John Adam Street, London WC2N
London, England · WC2N
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-25,855
↘ -6%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
23%
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 | £49,500 | £50,243 | £51,499 | £52,786 | £54,370 | £258,397 |
| Total Expenses | £56,544 | £56,664 | £56,833 | £57,005 | £57,206 | £284,252 |
| Profit Before Tax | £-7,044 | £-6,422 | £-5,334 | £-4,219 | £-2,837 | £-25,855 |
| Profit After Tax | £-7,044 | £-6,422 | £-5,334 | £-4,219 | £-2,837 | £-25,855 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-7,031 | £-6,409 | £19,666 | £40,407 | £56,548 | £103,181 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 4% | 9% | 13% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change