Flat EC1V 1 bed 1 bath

Wynyatt Street, London EC1V

London, England · EC1V

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£120,375

↗ 114%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 10%After 5 Years

Return On Investment

147%

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	£48,000	£48,720	£49,938	£51,186	£52,722	£250,566
Total Expenses	£20,091	£20,209	£20,374	£20,543	£20,739	£101,956
Profit Before Tax	£27,909	£28,511	£29,564	£30,644	£31,983	£148,611
Profit After Tax	£22,606	£23,094	£23,947	£24,822	£25,906	£120,375
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£22,610	£23,097	£30,647	£36,781	£41,821	£154,956
Return From Rental Income (%)	21%	22%	23%	23%	24%	114%
Total Net Return (%)	21%	22%	29%	35%	40%	147%

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