Flat EC1A 2 beds 2 baths

Percivall House, 64 Bartholomew Close, London EC1A

London, England · EC1A

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£119,084

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 10%After 5 Years

Return On Investment

51%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£96,852	£98,305	£100,762	£103,281	£106,380	£505,581
Total Expenses	£71,198	£71,389	£71,678	£71,973	£72,326	£358,564
Profit Before Tax	£25,654	£26,916	£29,085	£31,308	£34,054	£147,017
Profit After Tax	£20,780	£21,802	£23,559	£25,359	£27,584	£119,084
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£20,795	£21,817	£53,559	£78,911	£98,845	£273,926
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	18%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change