Flat
EC2A
2 beds
2 baths
Leonard Street, Old Street, London EC2A
London, England · EC2A
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£20,933
↗ 9%After 5 Years
Change In Property Value
£92,012
↗ 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 | £31,056 | £31,522 | £31,995 | £32,795 | £33,614 | £160,981 |
| Total Expenses | £26,824 | £26,920 | £27,009 | £27,130 | £27,255 | £135,138 |
| Profit Before Tax | £4,232 | £4,602 | £4,986 | £5,664 | £6,359 | £25,843 |
| Profit After Tax | £3,428 | £3,727 | £4,039 | £4,588 | £5,151 | £20,933 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £3,435 | £17,227 | £28,136 | £36,655 | £27,491 | £112,945 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| 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