Flat
EC1V
2 beds
2 baths
Pear Tree Street, London EC1V
London, England · EC1V
View property listing
Initial Investment
£458,250First YearProfit From Rental Income
£42,822
↗ 9%After 5 Years
Change In Property Value
£175,845
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £58,056 | £58,927 | £59,811 | £61,306 | £62,839 | £300,938 |
| Total Expenses | £49,311 | £49,448 | £49,578 | £49,769 | £49,965 | £248,072 |
| Profit Before Tax | £8,745 | £9,478 | £10,233 | £11,537 | £12,874 | £52,866 |
| Profit After Tax | £7,083 | £7,678 | £8,289 | £9,345 | £10,428 | £42,822 |
| Change In Property Value | £13 | £25,800 | £46,053 | £61,284 | £42,695 | £175,845 |
| Net Return | £7,096 | £33,478 | £54,342 | £70,629 | £53,122 | £218,667 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 7% | 12% | 15% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change