Flat
EC2A
1 bed
1 bath
Principle Tower, London EC2A
London, England · EC2A
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£58,726
↗ 22%After 5 Years
Change In Property Value
£81,551
↗ 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 | £51,012 | £51,777 | £53,072 | £54,398 | £56,030 | £266,290 |
| Total Expenses | £38,444 | £38,567 | £38,739 | £38,916 | £39,122 | £193,788 |
| Profit Before Tax | £12,568 | £13,210 | £14,332 | £15,482 | £16,909 | £72,501 |
| Profit After Tax | £10,180 | £10,700 | £11,609 | £12,541 | £13,696 | £58,726 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £10,188 | £10,708 | £27,409 | £40,744 | £51,227 | £140,276 |
| 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