Flat
EC3A
1 bed
1 bath
One Bishopsgate, Shoreditch EC3A
London, England · EC3A
View property listing
Initial Investment
£472,250First YearProfit From Rental Income
£34,180
↗ 7%After 5 Years
Change In Property Value
£180,616
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,976 | £57,831 | £58,698 | £60,166 | £61,670 | £295,340 |
| Total Expenses | £50,329 | £50,465 | £50,593 | £50,781 | £50,974 | £253,143 |
| Profit Before Tax | £6,647 | £7,366 | £8,105 | £9,384 | £10,695 | £42,197 |
| Profit After Tax | £5,384 | £5,966 | £6,565 | £7,601 | £8,663 | £34,180 |
| Change In Property Value | £13 | £26,500 | £47,303 | £62,947 | £43,853 | £180,616 |
| Net Return | £5,397 | £32,466 | £53,868 | £70,548 | £52,516 | £214,796 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 11% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change