Flat
EC1V
2 beds
2 baths
Atlas Building, City Road, Old Street EC1V
London, England · EC1V
View property listing
Initial Investment
£303,150First YearProfit From Rental Income
£67,971
↗ 22%After 5 Years
Change In Property Value
£92,802
↗ 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 | £58,044 | £58,915 | £60,388 | £61,897 | £63,754 | £302,998 |
| Total Expenses | £43,472 | £43,605 | £43,796 | £43,990 | £44,219 | £219,082 |
| Profit Before Tax | £14,572 | £15,309 | £16,592 | £17,907 | £19,535 | £83,915 |
| Profit After Tax | £11,803 | £12,401 | £13,440 | £14,505 | £15,824 | £67,971 |
| Change In Property Value | £9 | £9 | £17,980 | £32,095 | £42,709 | £92,802 |
| Net Return | £11,812 | £12,410 | £31,420 | £46,599 | £58,533 | £160,774 |
| 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