Flat EC1V 2 beds 1 bath

Carrera Tower, 250 City Road EC1V

London, England · EC1V

Initial Investment

First Year

£333,805First Year

Profit From Rental Income

After 5 Years

£30,444

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£133,436

↗ 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	£44,052	£44,713	£45,383	£46,518	£47,681	£228,347
Total Expenses	£37,901	£38,017	£38,125	£38,280	£38,439	£190,763
Profit Before Tax	£6,151	£6,696	£7,258	£8,238	£9,242	£37,585
Profit After Tax	£4,982	£5,424	£5,879	£6,673	£7,486	£30,444
Change In Property Value	£10	£19,578	£34,947	£46,504	£32,398	£133,436
Net Return	£4,992	£25,002	£40,826	£53,177	£39,884	£163,880
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
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