Flat
EC2A
1 bed
1 bath
Paul Street, Shoreditch, London EC2A
London, England · EC2A
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£50,285
↗ 10%After 5 Years
Change In Property Value
£184,024
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £62,100 | £63,031 | £63,977 | £65,576 | £67,216 | £321,901 |
| Total Expenses | £51,646 | £51,789 | £51,925 | £52,127 | £52,333 | £259,821 |
| Profit Before Tax | £10,454 | £11,242 | £12,052 | £13,450 | £14,882 | £62,080 |
| Profit After Tax | £8,468 | £9,106 | £9,762 | £10,894 | £12,055 | £50,285 |
| Change In Property Value | £14 | £27,000 | £48,195 | £64,134 | £44,680 | £184,024 |
| Net Return | £8,481 | £36,106 | £57,958 | £75,029 | £56,735 | £234,309 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change