Flat
EC2A
1 bed
1 bath
Principle Tower, London EC2A
London, England · EC2A
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£25,900
↗ 10%After 5 Years
Change In Property Value
£107,688
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,336 | £36,881 | £37,434 | £38,370 | £39,329 | £188,351 |
| Total Expenses | £31,052 | £31,156 | £31,253 | £31,388 | £31,527 | £156,376 |
| Profit Before Tax | £5,284 | £5,725 | £6,182 | £6,982 | £7,803 | £31,975 |
| Profit After Tax | £4,280 | £4,637 | £5,007 | £5,655 | £6,320 | £25,900 |
| Change In Property Value | £8 | £15,800 | £28,203 | £37,531 | £26,146 | £107,688 |
| Net Return | £4,288 | £20,437 | £33,210 | £43,186 | £32,466 | £133,588 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change