Flat
EC1V
1 bed
1 bath
Carrara Tower, 1 Bollinder Place, London EC1V
London, England · EC1V
View property listing
Initial Investment
£321,450First YearProfit From Rental Income
£72,154
↗ 22%After 5 Years
Change In Property Value
£97,861
↗ 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 | £61,212 | £62,130 | £63,683 | £65,276 | £67,234 | £319,535 |
| Total Expenses | £45,733 | £45,871 | £46,069 | £46,272 | £46,511 | £230,456 |
| Profit Before Tax | £15,479 | £16,259 | £17,614 | £19,003 | £20,723 | £89,079 |
| Profit After Tax | £12,538 | £13,170 | £14,268 | £15,393 | £16,786 | £72,154 |
| Change In Property Value | £9 | £9 | £18,960 | £33,844 | £45,037 | £97,861 |
| Net Return | £12,547 | £13,179 | £33,228 | £49,237 | £61,823 | £170,014 |
| 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