Flat EC1V 1 bed 1 bath

Valencia Tower, Bollinder Place EC1V

London, England · EC1V

Initial Investment

First Year

£300,000First Year

Profit From Rental Income

After 5 Years

£67,226

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£91,873

↗ 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	£57,468	£58,330	£59,788	£61,283	£63,121	£299,991
Total Expenses	£43,058	£43,190	£43,379	£43,572	£43,798	£216,996
Profit Before Tax	£14,410	£15,140	£16,410	£17,711	£19,323	£82,995
Profit After Tax	£11,672	£12,264	£13,292	£14,346	£15,652	£67,226
Change In Property Value	£9	£9	£17,800	£31,774	£42,282	£91,873
Net Return	£11,681	£12,273	£31,092	£46,120	£57,933	£159,099
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