Flat EC3R 2 beds 2 baths

Sugar Quay, Tower Hill EC3R

London, England · EC3R

Initial Investment

First Year

£482,250First Year

Profit From Rental Income

After 5 Years

£34,958

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£184,024

↗ 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	£58,044	£58,915	£59,798	£61,293	£62,826	£300,876
Total Expenses	£51,241	£51,378	£51,507	£51,698	£51,894	£257,718
Profit Before Tax	£6,803	£7,537	£8,291	£9,595	£10,931	£43,158
Profit After Tax	£5,511	£6,105	£6,716	£7,772	£8,854	£34,958
Change In Property Value	£14	£27,000	£48,195	£64,134	£44,680	£184,024
Net Return	£5,524	£33,105	£54,911	£71,906	£53,535	£218,982
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	11%	15%	11%	45%

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