Flat
EC1V
2 beds
2 baths
Pear Tree Street, London EC1V
London, England · EC1V
View property listing
Initial Investment
£458,250First YearProfit From Rental Income
£4,976
↗ 1%After 5 Years
Change In Property Value
£133,165
↗ 10%After 5 Years
Return On Investment
30%
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 | £58,056 | £58,927 | £60,400 | £61,910 | £63,767 | £303,060 |
| Total Expenses | £58,986 | £59,119 | £59,310 | £59,505 | £59,733 | £296,653 |
| Profit Before Tax | £-930 | £-193 | £1,090 | £2,405 | £4,034 | £6,407 |
| Profit After Tax | £-930 | £-193 | £883 | £1,948 | £3,268 | £4,976 |
| Change In Property Value | £13 | £13 | £25,801 | £46,054 | £61,285 | £133,165 |
| Net Return | £-917 | £-180 | £26,684 | £48,002 | £64,552 | £138,141 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 10% | 14% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change