Flat
E1
1 bed
1 bath
Chaucer Gardens, London E1
London, England · E1
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£15,379
↗ 8%After 5 Years
Change In Property Value
£81,788
↗ 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 | £27,000 | £27,405 | £27,816 | £28,511 | £29,224 | £139,957 |
| Total Expenses | £24,005 | £24,096 | £24,178 | £24,289 | £24,403 | £120,970 |
| Profit Before Tax | £2,995 | £3,310 | £3,638 | £4,222 | £4,821 | £18,987 |
| Profit After Tax | £2,426 | £2,681 | £2,947 | £3,420 | £3,905 | £15,379 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £2,432 | £14,681 | £24,367 | £31,924 | £23,763 | £97,168 |
| Return From Rental Income (%) | 1% | 1% | 1% | 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