Flat EC1V 1 bed 1 bath

St John Street, Clerkenwell, London EC1V

London, England · EC1V

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£40,867

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£59,873

↗ 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	£37,452	£38,014	£38,964	£39,938	£41,136	£195,505
Total Expenses	£28,757	£28,859	£28,997	£29,138	£29,301	£145,051
Profit Before Tax	£8,695	£9,155	£9,967	£10,800	£11,836	£50,453
Profit After Tax	£7,043	£7,415	£8,073	£8,748	£9,587	£40,867
Change In Property Value	£6	£6	£11,600	£20,706	£27,554	£59,873
Net Return	£7,049	£7,421	£19,674	£29,454	£37,141	£100,740
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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