Flat EC2Y 0 beds 1 bath

The Heron, Moor Lane, Barbican, City Of London EC2Y

London, England · EC2Y

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£119,284

↗ 68%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 10%After 5 Years

Return On Investment

99%

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	£62,160	£63,092	£64,670	£66,286	£68,275	£324,484
Total Expenses	£34,842	£35,106	£35,422	£35,746	£36,103	£177,219
Profit Before Tax	£27,318	£27,987	£29,247	£30,540	£32,172	£147,264
Profit After Tax	£22,127	£22,669	£23,690	£24,738	£26,059	£119,284
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£22,133	£22,675	£34,391	£43,837	£51,476	£174,511
Return From Rental Income (%)	13%	13%	13%	14%	15%	68%
Total Net Return (%)	13%	13%	20%	25%	29%	99%

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