Flat EC3R 1 bed 1 bath

Monument Street, London EC3R

London, England · EC3R

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£7,642

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,504	£21,827	£22,154	£22,708	£23,276	£111,468
Total Expenses	£20,238	£20,320	£20,394	£20,491	£20,591	£102,034
Profit Before Tax	£1,266	£1,506	£1,760	£2,217	£2,685	£9,434
Profit After Tax	£1,026	£1,220	£1,426	£1,796	£2,175	£7,642
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£1,031	£11,220	£19,276	£25,549	£18,723	£75,799
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	11%	46%

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