Flat EC1N 3 beds 1 bath

Hatton Garden, London EC1N

London, England · EC1N

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£38,206

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£197,655

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£62,352	£63,287	£64,237	£65,843	£67,489	£323,207
Total Expenses	£54,889	£55,032	£55,168	£55,371	£55,578	£276,039
Profit Before Tax	£7,463	£8,255	£9,068	£10,472	£11,910	£47,168
Profit After Tax	£6,045	£6,686	£7,345	£8,482	£9,647	£38,206
Change In Property Value	£15	£29,000	£51,766	£68,885	£47,990	£197,655
Net Return	£6,060	£35,687	£59,111	£77,367	£57,637	£235,862
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	11%	15%	11%	45%

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