Flat
EC1V
1 bed
1 bath
Carrara Tower, 1 Bollinder Place, London EC1V
London, England · EC1V
View property listing
Initial Investment
£321,450First YearProfit From Rental Income
£29,208
↗ 9%After 5 Years
Change In Property Value
£129,226
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,660 | £43,300 | £43,949 | £45,048 | £46,174 | £221,132 |
| Total Expenses | £36,768 | £36,882 | £36,988 | £37,140 | £37,295 | £185,072 |
| Profit Before Tax | £5,892 | £6,418 | £6,962 | £7,909 | £8,880 | £36,060 |
| Profit After Tax | £4,773 | £5,199 | £5,639 | £6,406 | £7,192 | £29,208 |
| Change In Property Value | £9 | £18,960 | £33,844 | £45,037 | £31,376 | £129,226 |
| Net Return | £4,782 | £24,159 | £39,483 | £51,443 | £38,568 | £158,434 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change