Flat EC1V 2 beds 2 baths

142 - 148 Goswell Road, Clerkenwell, London, London The Metropolis EC1V

London, England · EC1V

Initial Investment

First Year

£230,000First Year

Profit From Rental Income

After 5 Years

£78,539

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£71,228

↗ 10%After 5 Years

Return On Investment

65%

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	£51,996	£52,776	£54,095	£55,448	£57,111	£271,426
Total Expenses	£34,575	£34,699	£34,874	£35,053	£35,262	£174,465
Profit Before Tax	£17,421	£18,077	£19,221	£20,394	£21,849	£96,962
Profit After Tax	£14,111	£14,642	£15,569	£16,519	£17,698	£78,539
Change In Property Value	£7	£7	£13,800	£24,633	£32,780	£71,228
Net Return	£14,118	£14,649	£29,369	£41,153	£50,478	£149,767
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	6%	6%	13%	18%	22%	65%

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