Flat
E1
1 bed
1 bath
Green Court House, Stepney Green E1
London, England · E1
View property listing
Initial Investment
£82,997First YearProfit From Rental Income
£12,744
↗ 15%After 5 Years
Change In Property Value
£27,871
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,220 | £17,478 | £17,915 | £18,363 | £18,914 | £89,891 |
| Total Expenses | £14,657 | £14,734 | £14,825 | £14,919 | £15,022 | £74,157 |
| Profit Before Tax | £2,563 | £2,744 | £3,090 | £3,444 | £3,893 | £15,734 |
| Profit After Tax | £2,076 | £2,223 | £2,503 | £2,790 | £3,153 | £12,744 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,871 |
| Net Return | £2,079 | £2,226 | £7,903 | £12,429 | £15,980 | £40,615 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change