Flat
EC1V
2 beds
1 bath
Telfer House, Lever Street, London EC1V
London, England · EC1V
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£54,046
↗ 22%After 5 Years
Change In Property Value
£75,873
↗ 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 | £47,460 | £48,172 | £49,376 | £50,611 | £52,129 | £247,748 |
| Total Expenses | £35,907 | £36,024 | £36,188 | £36,355 | £36,549 | £181,024 |
| Profit Before Tax | £11,553 | £12,148 | £13,188 | £14,256 | £15,579 | £66,724 |
| Profit After Tax | £9,358 | £9,840 | £10,683 | £11,547 | £12,619 | £54,046 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £9,365 | £9,847 | £25,383 | £37,787 | £47,537 | £129,919 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change