Flat EC1Y 2 beds 2 baths

City Road, London EC1Y

London, England · EC1Y

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£17,131

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£108,370

↗ 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	£34,188	£34,701	£35,221	£36,102	£37,004	£177,216
Total Expenses	£30,998	£31,099	£31,192	£31,322	£31,455	£156,067
Profit Before Tax	£3,190	£3,602	£4,029	£4,780	£5,549	£21,150
Profit After Tax	£2,584	£2,917	£3,264	£3,872	£4,495	£17,131
Change In Property Value	£8	£15,900	£28,382	£37,768	£26,312	£108,370
Net Return	£2,592	£18,817	£31,645	£41,640	£30,807	£125,501
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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