Flat
E1W
2 beds
2 baths
Cable Street, London E1W
London, England · E1W
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£2,778
↗ 2%After 5 Years
Change In Property Value
£53,844
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,596 | £16,845 | £17,098 | £17,525 | £17,963 | £86,027 |
| Total Expenses | £16,369 | £16,444 | £16,510 | £16,594 | £16,681 | £82,598 |
| Profit Before Tax | £227 | £401 | £588 | £931 | £1,282 | £3,429 |
| Profit After Tax | £184 | £325 | £476 | £754 | £1,039 | £2,778 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £188 | £8,225 | £14,578 | £19,519 | £14,112 | £56,622 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 12% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change