Flat
E1
3 beds
2 baths
Hemming Street, London E1
London, England · E1
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£25,337
↗ 9%After 5 Years
Change In Property Value
£115,867
↗ 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 | £38,256 | £38,830 | £39,412 | £40,398 | £41,408 | £198,303 |
| Total Expenses | £33,174 | £33,282 | £33,381 | £33,521 | £33,665 | £167,023 |
| Profit Before Tax | £5,082 | £5,548 | £6,031 | £6,876 | £7,743 | £31,280 |
| Profit After Tax | £4,116 | £4,494 | £4,885 | £5,570 | £6,271 | £25,337 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £4,125 | £21,494 | £35,231 | £45,951 | £34,404 | £141,204 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 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