Flat
EC2Y
1 bed
1 bath
Roman House, Wood Street, London Wall EC2Y
London, England · EC2Y
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£45,117
↗ 22%After 5 Years
Change In Property Value
£65,034
↗ 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 | £40,680 | £41,290 | £42,322 | £43,381 | £44,682 | £212,355 |
| Total Expenses | £31,063 | £31,170 | £31,316 | £31,466 | £31,639 | £156,655 |
| Profit Before Tax | £9,617 | £10,120 | £11,006 | £11,914 | £13,043 | £55,700 |
| Profit After Tax | £7,790 | £8,197 | £8,915 | £9,651 | £10,565 | £45,117 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £7,796 | £8,203 | £21,515 | £32,142 | £40,495 | £110,151 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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