Flat EC1Y 2 beds 1 bath

Braithwaite House, Bunhill Row EC1Y

London, England · EC1Y

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£8,420

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£71,565

↗ 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	£22,572	£22,911	£23,254	£23,836	£24,431	£117,004
Total Expenses	£21,149	£21,233	£21,308	£21,408	£21,511	£106,609
Profit Before Tax	£1,423	£1,678	£1,946	£2,427	£2,921	£10,395
Profit After Tax	£1,153	£1,359	£1,576	£1,966	£2,366	£8,420
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£1,158	£11,859	£20,319	£26,907	£19,742	£79,985
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	11%	46%

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