Flat EC2A 1 bed 1 bath

Worship Street, London EC2A

London, England · EC2A

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£3,626

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

32%

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	£39,096	£39,682	£40,675	£41,691	£42,942	£204,086
Total Expenses	£39,633	£39,738	£39,880	£40,026	£40,193	£199,471
Profit Before Tax	£-537	£-56	£794	£1,666	£2,749	£4,616
Profit After Tax	£-537	£-56	£643	£1,349	£2,226	£3,626
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-529	£-47	£17,644	£31,695	£42,608	£91,370
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

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