Flat
EC2A
1 bed
1 bath
Worship Street, London EC2A
London, England · EC2A
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£28,511
↗ 10%After 5 Years
Change In Property Value
£115,867
↗ 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 | £39,096 | £39,682 | £40,278 | £41,285 | £42,317 | £202,657 |
| Total Expenses | £33,258 | £33,367 | £33,468 | £33,610 | £33,756 | £167,459 |
| Profit Before Tax | £5,838 | £6,315 | £6,810 | £7,675 | £8,561 | £35,199 |
| Profit After Tax | £4,728 | £5,116 | £5,516 | £6,216 | £6,934 | £28,511 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £4,737 | £22,116 | £35,862 | £46,597 | £35,066 | £144,378 |
| 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