Flat
EC2A
2 beds
2 baths
Worship Street, London EC2A
London, England · EC2A
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£45,948
↗ 10%After 5 Years
Change In Property Value
£170,393
↗ 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 | £57,504 | £58,367 | £59,242 | £60,723 | £62,241 | £298,077 |
| Total Expenses | £47,969 | £48,105 | £48,234 | £48,424 | £48,618 | £241,351 |
| Profit Before Tax | £9,535 | £10,261 | £11,008 | £12,299 | £13,623 | £56,726 |
| Profit After Tax | £7,723 | £8,312 | £8,917 | £9,962 | £11,034 | £45,948 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £7,736 | £33,312 | £53,542 | £69,346 | £52,405 | £216,341 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 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