Flat
EC2M
0 beds
1 bath
Shoreditch, London EC2M
London, England · EC2M
View property listing
Initial Investment
£178,375First YearProfit From Rental Income
£37,668
↗ 21%After 5 Years
Change In Property Value
£56,001
↗ 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 | £35,028 | £35,553 | £36,442 | £37,353 | £38,474 | £182,851 |
| Total Expenses | £27,026 | £27,125 | £27,257 | £27,392 | £27,547 | £136,347 |
| Profit Before Tax | £8,002 | £8,428 | £9,185 | £9,961 | £10,927 | £46,504 |
| Profit After Tax | £6,481 | £6,827 | £7,440 | £8,069 | £8,851 | £37,668 |
| Change In Property Value | £5 | £5 | £10,850 | £19,368 | £25,773 | £56,001 |
| Net Return | £6,487 | £6,832 | £18,290 | £27,436 | £34,624 | £93,670 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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