Flat EC1V 2 beds 2 baths

Chronicle Tower, City Road, London EC1V

London, England · EC1V

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£19,143

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£94,738

↗ 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	£31,272	£31,741	£32,217	£33,023	£33,848	£162,101
Total Expenses	£27,489	£27,586	£27,674	£27,797	£27,922	£138,468
Profit Before Tax	£3,783	£4,155	£4,543	£5,226	£5,926	£23,634
Profit After Tax	£3,064	£3,366	£3,680	£4,233	£4,800	£19,143
Change In Property Value	£7	£13,900	£24,812	£33,017	£23,002	£94,738
Net Return	£3,071	£17,266	£28,491	£37,250	£27,802	£113,881
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

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