Flat EC1M 2 beds 2 baths

St John's Place, Clerkenwell, London EC1M

London, England · EC1M

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£61,687

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 10%After 5 Years

Return On Investment

53%

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	£53,268	£54,067	£55,419	£56,804	£58,508	£278,066
Total Expenses	£40,059	£40,185	£40,363	£40,545	£40,758	£201,909
Profit Before Tax	£13,209	£13,882	£15,056	£16,259	£17,750	£76,157
Profit After Tax	£10,700	£11,245	£12,195	£13,170	£14,378	£61,687
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£10,708	£11,253	£28,696	£42,623	£53,571	£146,851
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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