Flat EC2A 1 bed 1 bath

Principal Place, Worship Street, London EC2A

London, England · EC2A

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£63,789

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£54,876	£55,699	£57,092	£58,519	£60,274	£286,460
Total Expenses	£41,211	£41,340	£41,522	£41,708	£41,927	£207,708
Profit Before Tax	£13,665	£14,359	£15,570	£16,810	£18,348	£78,752
Profit After Tax	£11,068	£11,631	£12,611	£13,616	£14,862	£63,789
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£11,077	£11,640	£29,612	£43,962	£55,243	£151,533
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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