Flat EC1A 1 bed 1 bath

Cathedral Lodge, 110-115 Aldersgate Street, Islington, London EC1A

London, England · EC1A

Initial Investment

First Year

£198,497First Year

Profit From Rental Income

After 5 Years

£8,578

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,578	£25,962	£26,611	£27,276	£130,626
Total Expenses	£23,825	£23,913	£23,992	£24,099	£24,208	£120,036
Profit Before Tax	£1,375	£1,665	£1,970	£2,512	£3,068	£10,590
Profit After Tax	£1,114	£1,349	£1,595	£2,035	£2,485	£8,578
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£1,120	£13,349	£23,015	£30,539	£22,343	£90,366
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	15%	11%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change