Flat
E1
1 bed
1 bath
Royal Mint Gardens, Tower Hill E1
London, England · E1
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£13,376
↗ 7%After 5 Years
Change In Property Value
£74,966
↗ 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 | £24,744 | £25,115 | £25,492 | £26,129 | £26,782 | £128,263 |
| Total Expenses | £22,169 | £22,256 | £22,335 | £22,440 | £22,548 | £111,749 |
| Profit Before Tax | £2,575 | £2,859 | £3,157 | £3,689 | £4,234 | £16,514 |
| Profit After Tax | £2,086 | £2,316 | £2,557 | £2,988 | £3,430 | £13,376 |
| Change In Property Value | £5 | £10,999 | £19,633 | £26,126 | £18,201 | £74,966 |
| Net Return | £2,091 | £13,315 | £22,191 | £29,114 | £21,631 | £88,342 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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