Flat
EC1Y
1 bed
1 bath
Lamb's Passage, London EC1Y
London, England · EC1Y
View property listing
Initial Investment
£152,650First YearProfit From Rental Income
£6,648
↗ 4%After 5 Years
Change In Property Value
£63,931
↗ 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 | £20,172 | £20,475 | £20,782 | £21,301 | £21,834 | £104,563 |
| Total Expenses | £19,107 | £19,188 | £19,259 | £19,353 | £19,449 | £96,356 |
| Profit Before Tax | £1,065 | £1,287 | £1,522 | £1,948 | £2,385 | £8,207 |
| Profit After Tax | £862 | £1,043 | £1,233 | £1,578 | £1,932 | £6,648 |
| Change In Property Value | £5 | £9,380 | £16,743 | £22,281 | £15,522 | £63,931 |
| Net Return | £867 | £10,423 | £17,977 | £23,859 | £17,454 | £70,579 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 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