Flat
EC2A
2 beds
2 baths
One Crown Place, 19 Sun Street, London EC2A
London, England · EC2A
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£89,334
↗ 22%After 5 Years
Change In Property Value
£118,713
↗ 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 | £74,256 | £75,370 | £77,254 | £79,185 | £81,561 | £387,626 |
| Total Expenses | £55,052 | £55,209 | £55,441 | £55,678 | £55,958 | £277,337 |
| Profit Before Tax | £19,204 | £20,161 | £21,813 | £23,508 | £25,603 | £110,289 |
| Profit After Tax | £15,555 | £16,330 | £17,669 | £19,041 | £20,739 | £89,334 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £15,567 | £16,342 | £40,669 | £60,097 | £75,372 | £208,047 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change