Flat
EC1Y
3 beds
2 baths
Banner Street, St Lukes EC1Y
London, England · EC1Y
View property listing
Initial Investment
£352,250First YearProfit From Rental Income
£24,525
↗ 7%After 5 Years
Change In Property Value
£139,722
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,076 | £44,737 | £45,408 | £46,543 | £47,707 | £228,472 |
| Total Expenses | £39,387 | £39,503 | £39,611 | £39,767 | £39,926 | £198,193 |
| Profit Before Tax | £4,689 | £5,234 | £5,797 | £6,777 | £7,781 | £30,278 |
| Profit After Tax | £3,798 | £4,240 | £4,696 | £5,489 | £6,303 | £24,525 |
| Change In Property Value | £10 | £20,500 | £36,593 | £48,695 | £33,924 | £139,722 |
| Net Return | £3,808 | £24,740 | £41,288 | £54,184 | £40,227 | £164,247 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change