Flat EC3A 1 bed 1 bath

Liverpool Street, London EC3A

London, England · EC3A

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£23,537

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£135,632

↗ 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	£42,780	£43,422	£44,073	£45,175	£46,304	£221,754
Total Expenses	£38,292	£38,406	£38,512	£38,664	£38,820	£192,695
Profit Before Tax	£4,488	£5,015	£5,561	£6,510	£7,484	£29,058
Profit After Tax	£3,635	£4,062	£4,504	£5,273	£6,062	£23,537
Change In Property Value	£10	£19,900	£35,522	£47,269	£32,931	£135,632
Net Return	£3,645	£23,963	£40,026	£52,543	£38,993	£159,170
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	15%	11%	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