Flat EC1V 2 beds 1 bath

Carrera Tower, 250 City Road EC1V

London, England · EC1V

Initial Investment

First Year

£333,805First Year

Profit From Rental Income

After 5 Years

£74,771

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£101,049

↗ 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	£63,204	£64,152	£65,756	£67,400	£69,422	£329,933
Total Expenses	£47,158	£47,299	£47,502	£47,710	£47,955	£237,624
Profit Before Tax	£16,046	£16,853	£18,254	£19,690	£21,467	£92,310
Profit After Tax	£12,997	£13,651	£14,786	£15,949	£17,388	£74,771
Change In Property Value	£10	£10	£19,578	£34,947	£46,504	£101,049
Net Return	£13,007	£13,661	£34,364	£50,896	£63,893	£175,820
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