Flat
EC2M
0 beds
1 bath
Shoreditch, London EC2M
London, England · EC2M
View property listing
Initial Investment
£178,375First YearProfit From Rental Income
£8,996
↗ 5%After 5 Years
Change In Property Value
£73,950
↗ 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 | £23,328 | £23,678 | £24,033 | £24,634 | £25,250 | £120,923 |
| Total Expenses | £21,788 | £21,873 | £21,949 | £22,051 | £22,155 | £109,816 |
| Profit Before Tax | £1,540 | £1,805 | £2,084 | £2,583 | £3,094 | £11,106 |
| Profit After Tax | £1,248 | £1,462 | £1,688 | £2,092 | £2,506 | £8,996 |
| Change In Property Value | £5 | £10,850 | £19,367 | £25,773 | £17,955 | £73,950 |
| Net Return | £1,253 | £12,312 | £21,055 | £27,865 | £20,461 | £82,947 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 11% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change