Flat
EC2A
2 beds
2 baths
Principal Place, Worship Street, Liverpool St, London EC2A
London, England · EC2A
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£114,834
↗ 22%After 5 Years
Change In Property Value
£149,681
↗ 10%After 5 Years
Return On Investment
51%
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 | £93,624 | £95,028 | £97,404 | £99,839 | £102,834 | £488,730 |
| Total Expenses | £68,891 | £69,078 | £69,358 | £69,645 | £69,988 | £346,960 |
| Profit Before Tax | £24,733 | £25,951 | £28,046 | £30,194 | £32,847 | £141,770 |
| Profit After Tax | £20,034 | £21,020 | £22,717 | £24,457 | £26,606 | £114,834 |
| Change In Property Value | £15 | £15 | £29,001 | £51,766 | £68,886 | £149,681 |
| Net Return | £20,048 | £21,035 | £51,718 | £76,223 | £95,492 | £264,515 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change