Flat
E1
3 beds
1 bath
Lipton Road, Tower Hamlets E1
London, England · E1
View property listing
Initial Investment
£124,999First YearProfit From Rental Income
£7,012
↗ 6%After 5 Years
Change In Property Value
£53,162
↗ 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 | £17,544 | £17,807 | £18,074 | £18,526 | £18,989 | £90,941 |
| Total Expenses | £16,303 | £16,379 | £16,447 | £16,534 | £16,623 | £82,284 |
| Profit Before Tax | £1,241 | £1,428 | £1,628 | £1,992 | £2,367 | £8,656 |
| Profit After Tax | £1,006 | £1,157 | £1,318 | £1,614 | £1,917 | £7,012 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £1,009 | £8,957 | £15,241 | £20,142 | £14,825 | £60,174 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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