Flat EC2Y 0 beds 1 bath

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

London, England · EC2Y

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£114,222

↗ 70%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

101%

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	£59,352	£60,242	£61,748	£63,292	£65,191	£309,825
Total Expenses	£33,173	£33,432	£33,742	£34,058	£34,406	£168,810
Profit Before Tax	£26,179	£26,810	£28,007	£29,234	£30,785	£141,015
Profit After Tax	£21,205	£21,716	£22,686	£23,679	£24,936	£114,222
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£21,210	£21,721	£32,686	£41,530	£48,689	£165,837
Return From Rental Income (%)	13%	13%	14%	14%	15%	70%
Total Net Return (%)	13%	13%	20%	25%	30%	101%

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