Flat EC2A 2 beds 2 baths

Leonard Street, Old Street, London EC2A

London, England · EC2A

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£1,051

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 10%After 5 Years

Return On Investment

31%

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	£31,056	£31,522	£32,310	£33,118	£34,111	£162,117
Total Expenses	£31,886	£31,979	£32,101	£32,225	£32,367	£160,558
Profit Before Tax	£-830	£-457	£209	£892	£1,744	£1,558
Profit After Tax	£-830	£-457	£203	£723	£1,413	£1,051
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£-823	£-450	£13,703	£24,821	£33,480	£70,730
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	31%

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