Flat
EC3A
1 bed
1 bath
One Bishopsgate, Shoreditch EC3A
London, England · EC3A
View property listing
Initial Investment
£472,250First YearProfit From Rental Income
£104,186
↗ 22%After 5 Years
Change In Property Value
£136,778
↗ 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 | £85,548 | £86,831 | £89,002 | £91,227 | £93,964 | £446,572 |
| Total Expenses | £63,124 | £63,298 | £63,559 | £63,825 | £64,141 | £317,947 |
| Profit Before Tax | £22,424 | £23,533 | £25,443 | £27,402 | £29,823 | £128,625 |
| Profit After Tax | £18,163 | £19,062 | £20,609 | £22,196 | £24,156 | £104,186 |
| Change In Property Value | £13 | £13 | £26,501 | £47,303 | £62,947 | £136,778 |
| Net Return | £18,177 | £19,075 | £47,110 | £69,499 | £87,104 | £240,964 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change