Flat
E1
2 beds
1 bath
Billing House, Tower Hamlets E1
London, England · E1
View property listing
Initial Investment
£117,999First YearProfit From Rental Income
£6,217
↗ 5%After 5 Years
Change In Property Value
£50,436
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,644 | £16,894 | £17,147 | £17,576 | £18,015 | £86,276 |
| Total Expenses | £15,569 | £15,644 | £15,710 | £15,795 | £15,882 | £78,600 |
| Profit Before Tax | £1,075 | £1,250 | £1,437 | £1,781 | £2,133 | £7,675 |
| Profit After Tax | £871 | £1,012 | £1,164 | £1,442 | £1,728 | £6,217 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £874 | £8,412 | £14,373 | £19,020 | £13,974 | £56,653 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change