Flat
E1
3 beds
1 bath
Christian Street, London E1
London, England · E1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£47,461
↗ 35%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,640 | £33,130 | £33,958 | £34,807 | £35,851 | £170,385 |
| Total Expenses | £22,126 | £22,221 | £22,347 | £22,475 | £22,622 | £111,791 |
| Profit Before Tax | £10,514 | £10,909 | £11,611 | £12,331 | £13,229 | £58,594 |
| Profit After Tax | £8,516 | £8,836 | £9,405 | £9,988 | £10,715 | £47,461 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £8,521 | £8,840 | £17,905 | £25,161 | £30,906 | £91,333 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 23% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change