Flat EC2Y 2 beds 2 baths

Moor Lane, London EC2Y

London, England · EC2Y

Initial Investment

First Year

£452,250First Year

Profit From Rental Income

After 5 Years

£99,936

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£131,616

↗ 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	£82,320	£83,555	£85,644	£87,785	£90,418	£429,722
Total Expenses	£60,818	£60,987	£61,239	£61,497	£61,803	£306,344
Profit Before Tax	£21,502	£22,568	£24,405	£26,288	£28,615	£123,378
Profit After Tax	£17,417	£18,280	£19,768	£21,293	£23,178	£99,936
Change In Property Value	£13	£13	£25,501	£45,518	£60,572	£131,616
Net Return	£17,430	£18,293	£45,268	£66,812	£83,750	£231,553
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	51%

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