Flat
EC1Y
1 bed
1 bath
Whitecross Street, Barbican, London EC1Y
London, England · EC1Y
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£5,381
↗ 4%After 5 Years
Change In Property Value
£58,615
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,492 | £18,769 | £19,051 | £19,527 | £20,015 | £95,855 |
| Total Expenses | £17,684 | £17,762 | £17,831 | £17,921 | £18,012 | £89,211 |
| Profit Before Tax | £808 | £1,007 | £1,220 | £1,606 | £2,003 | £6,644 |
| Profit After Tax | £654 | £816 | £988 | £1,301 | £1,623 | £5,381 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £658 | £9,416 | £16,339 | £21,729 | £15,854 | £63,997 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change