Flat
E1
1 bed
1 bath
Chaucer Gardens, London E1
London, England · E1
View property listing
Initial Investment
£256,250First YearProfit From Rental Income
£21,948
↗ 9%After 5 Years
Change In Property Value
£104,280
↗ 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 | £34,428 | £34,944 | £35,469 | £36,355 | £37,264 | £178,460 |
| Total Expenses | £30,057 | £30,158 | £30,252 | £30,382 | £30,516 | £151,365 |
| Profit Before Tax | £4,371 | £4,786 | £5,217 | £5,973 | £6,748 | £27,096 |
| Profit After Tax | £3,541 | £3,877 | £4,226 | £4,838 | £5,466 | £21,948 |
| Change In Property Value | £8 | £15,300 | £27,311 | £36,343 | £25,319 | £104,280 |
| Net Return | £3,548 | £19,177 | £31,536 | £41,181 | £30,785 | £126,228 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| 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