Flat WC2R 1 bed 1 bath

Strand, Cripplegate WC2R

London, England · WC2R

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£59,575

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£144,520

↗ 10%After 5 Years

Return On Investment

41%

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	£76,992	£78,147	£80,101	£82,103	£84,566	£401,909
Total Expenses	£65,244	£65,406	£65,644	£65,888	£66,177	£328,359
Profit Before Tax	£11,748	£12,741	£14,457	£16,215	£18,389	£73,550
Profit After Tax	£9,516	£10,320	£11,710	£13,134	£14,895	£59,575
Change In Property Value	£14	£14	£28,001	£49,981	£66,510	£144,520
Net Return	£9,530	£10,334	£39,710	£63,115	£81,406	£204,095
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	16%	41%

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