Flat
EC1Y
2 beds
2 baths
Banner Street, St Lukes EC1Y
London, England · EC1Y
View property listing
Initial Investment
£378,250First YearProfit From Rental Income
£26,621
↗ 7%After 5 Years
Change In Property Value
£148,582
↗ 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 | £46,872 | £47,575 | £48,289 | £49,496 | £50,733 | £242,965 |
| Total Expenses | £41,758 | £41,878 | £41,991 | £42,153 | £42,320 | £210,100 |
| Profit Before Tax | £5,114 | £5,697 | £6,298 | £7,343 | £8,414 | £32,865 |
| Profit After Tax | £4,142 | £4,614 | £5,101 | £5,948 | £6,815 | £26,621 |
| Change In Property Value | £11 | £21,800 | £38,913 | £51,783 | £36,075 | £148,582 |
| Net Return | £4,153 | £26,415 | £44,015 | £57,730 | £42,890 | £175,203 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 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