Flat EC3R 2 beds 2 baths

Sugar Quay, Tower Hill EC3R

London, England · EC3R

Initial Investment

First Year

£470,250First Year

Profit From Rental Income

After 5 Years

£103,757

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£136,262

↗ 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	£85,224	£86,502	£88,665	£90,882	£93,608	£444,881
Total Expenses	£62,893	£63,067	£63,326	£63,592	£63,907	£316,786
Profit Before Tax	£22,331	£23,435	£25,338	£27,290	£29,701	£128,094
Profit After Tax	£18,088	£18,982	£20,524	£22,105	£24,058	£103,757
Change In Property Value	£13	£13	£26,401	£47,125	£62,710	£136,262
Net Return	£18,101	£18,996	£46,925	£69,229	£86,767	£240,018
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	18%	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