Flat
EC1V
2 beds
2 baths
Vision House, Peerless Street, London EC1V
London, England · EC1V
View property listing
Initial Investment
£237,000First YearProfit From Rental Income
£-1,393
↘ -1%After 5 Years
Change In Property Value
£73,292
↗ 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 | £31,956 | £32,435 | £33,246 | £34,077 | £35,100 | £166,815 |
| Total Expenses | £33,365 | £33,459 | £33,583 | £33,710 | £33,855 | £167,971 |
| Profit Before Tax | £-1,409 | £-1,023 | £-337 | £368 | £1,245 | £-1,156 |
| Profit After Tax | £-1,409 | £-1,023 | £-337 | £368 | £1,008 | £-1,393 |
| Change In Property Value | £7 | £7 | £14,200 | £25,348 | £33,730 | £73,292 |
| Net Return | £-1,402 | £-1,016 | £13,864 | £25,715 | £34,739 | £71,899 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change