Flat
EC1V
2 beds
2 baths
Flat, Eagle Point, City Road, London EC1V
London, England · EC1V
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£27,301
↗ 9%After 5 Years
Change In Property Value
£122,683
↗ 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 | £40,500 | £41,107 | £41,724 | £42,767 | £43,836 | £209,935 |
| Total Expenses | £35,008 | £35,118 | £35,221 | £35,367 | £35,517 | £176,230 |
| Profit Before Tax | £5,493 | £5,989 | £6,503 | £7,400 | £8,320 | £33,705 |
| Profit After Tax | £4,449 | £4,851 | £5,268 | £5,994 | £6,739 | £27,301 |
| Change In Property Value | £9 | £18,000 | £32,130 | £42,756 | £29,787 | £122,683 |
| Net Return | £4,458 | £22,851 | £37,398 | £48,750 | £36,526 | £149,984 |
| 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