Flat
E1
2 beds
0 baths
Rampart Street, London E1
London, England · E1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£11,405
↗ 7%After 5 Years
Change In Property Value
£68,157
↗ 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 | £22,500 | £22,837 | £23,180 | £23,760 | £24,354 | £116,631 |
| Total Expenses | £20,338 | £20,421 | £20,497 | £20,596 | £20,698 | £102,550 |
| Profit Before Tax | £2,163 | £2,416 | £2,684 | £3,163 | £3,655 | £14,081 |
| Profit After Tax | £1,752 | £1,957 | £2,174 | £2,562 | £2,961 | £11,405 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £1,757 | £11,957 | £20,024 | £26,316 | £19,509 | £79,562 |
| 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