Flat
EC3R
1 bed
1 bath
Botolph Alley, City Of London, London EC3R
London, England · EC3R
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£9,857
↗ 5%After 5 Years
Change In Property Value
£77,699
↗ 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 | £24,504 | £24,872 | £25,245 | £25,876 | £26,523 | £127,019 |
| Total Expenses | £22,790 | £22,877 | £22,955 | £23,060 | £23,167 | £114,850 |
| Profit Before Tax | £1,714 | £1,995 | £2,289 | £2,816 | £3,355 | £12,169 |
| Profit After Tax | £1,388 | £1,616 | £1,854 | £2,281 | £2,718 | £9,857 |
| Change In Property Value | £6 | £11,400 | £20,349 | £27,079 | £18,865 | £77,699 |
| Net Return | £1,394 | £13,016 | £22,204 | £29,360 | £21,583 | £87,556 |
| 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