Flat EC1Y 1 bed 1 bath

Lamb's Passage, London EC1Y

London, England · EC1Y

Initial Investment

First Year

£152,650First Year

Profit From Rental Income

After 5 Years

£31,395

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£48,414

↗ 10%After 5 Years

Return On Investment

52%

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	£30,276	£30,730	£31,498	£32,286	£33,254	£158,045
Total Expenses	£23,635	£23,727	£23,846	£23,969	£24,108	£119,286
Profit Before Tax	£6,641	£7,004	£7,652	£8,317	£9,146	£38,759
Profit After Tax	£5,379	£5,673	£6,198	£6,737	£7,408	£31,395
Change In Property Value	£5	£5	£9,380	£16,744	£22,281	£48,414
Net Return	£5,384	£5,678	£15,578	£23,480	£29,689	£79,809
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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