Flat
E1
2 beds
1 bath
Hemming Street, London E1
London, England · E1
View property listing
Initial Investment
£57,250First YearProfit From Rental Income
£18,175
↗ 32%After 5 Years
Change In Property Value
£19,355
↗ 10%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,916 | £15,140 | £15,518 | £15,906 | £16,383 | £77,864 |
| Total Expenses | £10,931 | £10,999 | £11,080 | £11,163 | £11,253 | £55,425 |
| Profit Before Tax | £3,985 | £4,141 | £4,438 | £4,744 | £5,130 | £22,439 |
| Profit After Tax | £3,228 | £3,354 | £3,595 | £3,842 | £4,156 | £18,175 |
| Change In Property Value | £2 | £2 | £3,750 | £6,694 | £8,908 | £19,355 |
| Net Return | £3,230 | £3,356 | £7,345 | £10,536 | £13,063 | £37,531 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 23% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change