Flat
EC1V
2 beds
2 baths
Arc, City Road EC1V
London, England · EC1V
View property listing
Initial Investment
£366,250First YearProfit From Rental Income
£81,648
↗ 22%After 5 Years
Change In Property Value
£109,422
↗ 10%After 5 Years
Return On Investment
52%
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 | £68,436 | £69,463 | £71,199 | £72,979 | £75,168 | £357,245 |
| Total Expenses | £50,899 | £51,048 | £51,264 | £51,486 | £51,748 | £256,445 |
| Profit Before Tax | £17,537 | £18,415 | £19,935 | £21,493 | £23,421 | £100,800 |
| Profit After Tax | £14,205 | £14,916 | £16,147 | £17,409 | £18,971 | £81,648 |
| Change In Property Value | £11 | £11 | £21,200 | £37,843 | £50,358 | £109,422 |
| Net Return | £14,215 | £14,927 | £37,348 | £55,252 | £69,329 | £191,070 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change