Flat
EC1V
2 beds
2 baths
City Road, London EC1V
London, England · EC1V
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£110,584
↗ 22%After 5 Years
Change In Property Value
£144,520
↗ 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 | £90,396 | £91,752 | £94,046 | £96,397 | £99,289 | £471,879 |
| Total Expenses | £66,585 | £66,766 | £67,039 | £67,318 | £67,649 | £335,356 |
| Profit Before Tax | £23,811 | £24,986 | £27,007 | £29,079 | £31,639 | £136,523 |
| Profit After Tax | £19,287 | £20,238 | £21,876 | £23,554 | £25,628 | £110,584 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £19,301 | £20,252 | £49,876 | £73,535 | £92,138 | £255,104 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change