Flat
EC1V
2 beds
1 bath
Carrara Tower, 1 Bollinder Place, London, Greater London EC1V2Af EC1V
London, England · EC1V
View property listing
Initial Investment
£300,000First YearProfit From Rental Income
£40,329
↗ 13%After 5 Years
Change In Property Value
£91,873
↗ 10%After 5 Years
Return On Investment
44%
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 | £50,400 | £51,156 | £52,435 | £53,746 | £55,358 | £263,095 |
| Total Expenses | £42,351 | £42,472 | £42,643 | £42,818 | £43,022 | £213,307 |
| Profit Before Tax | £8,049 | £8,684 | £9,792 | £10,928 | £12,336 | £49,788 |
| Profit After Tax | £6,520 | £7,034 | £7,931 | £8,851 | £9,992 | £40,329 |
| Change In Property Value | £9 | £9 | £17,800 | £31,774 | £42,282 | £91,873 |
| Net Return | £6,529 | £7,043 | £25,732 | £40,625 | £52,274 | £132,202 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change