Flat EC1V 1 bed 1 bath

Cannon Court, 5 Brewhouse Yard, London EC1V

London, England · EC1V

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£51,040

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

53%

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	£45,192	£45,870	£47,017	£48,192	£49,638	£235,908
Total Expenses	£34,292	£34,405	£34,563	£34,725	£34,912	£172,897
Profit Before Tax	£10,900	£11,464	£12,454	£13,468	£14,726	£63,012
Profit After Tax	£8,829	£9,286	£10,087	£10,909	£11,928	£51,040
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£8,836	£9,293	£24,088	£35,899	£45,183	£123,300
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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