Flat
E1
2 beds
2 baths
Dock Street, London E1
London, England · E1
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£16,759
↗ 8%After 5 Years
Change In Property Value
£86,559
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,572 | £29,001 | £29,436 | £30,171 | £30,926 | £148,105 |
| Total Expenses | £25,288 | £25,381 | £25,466 | £25,581 | £25,699 | £127,415 |
| Profit Before Tax | £3,284 | £3,619 | £3,970 | £4,590 | £5,227 | £20,690 |
| Profit After Tax | £2,660 | £2,932 | £3,216 | £3,718 | £4,234 | £16,759 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £2,666 | £15,632 | £25,885 | £33,885 | £25,250 | £103,318 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change