Flat EC2M 1 bed 1 bath

Shoreditch, London EC2M

London, England · EC2M

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£13,883

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£94,738

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,880	£30,328	£30,783	£31,553	£32,342	£154,886
Total Expenses	£27,350	£27,444	£27,531	£27,650	£27,771	£137,746
Profit Before Tax	£2,530	£2,884	£3,252	£3,903	£4,570	£17,140
Profit After Tax	£2,050	£2,336	£2,634	£3,161	£3,702	£13,883
Change In Property Value	£7	£13,900	£24,812	£33,017	£23,002	£94,738
Net Return	£2,057	£16,236	£27,446	£36,179	£26,704	£108,621
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change