Flat
E1
3 beds
2 baths
White Horse Lane, Stepney E1
London, England · E1
View property listing
Initial Investment
£237,000First YearProfit From Rental Income
£51,620
↗ 22%After 5 Years
Change In Property Value
£73,292
↗ 10%After 5 Years
Return On Investment
53%
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 | £45,300 | £45,979 | £47,129 | £48,307 | £49,756 | £236,472 |
| Total Expenses | £34,279 | £34,384 | £34,532 | £34,685 | £34,864 | £172,744 |
| Profit Before Tax | £11,021 | £11,596 | £12,597 | £13,622 | £14,893 | £63,728 |
| Profit After Tax | £8,927 | £9,393 | £10,203 | £11,034 | £12,063 | £51,620 |
| Change In Property Value | £7 | £7 | £14,200 | £25,348 | £33,730 | £73,292 |
| Net Return | £8,934 | £9,400 | £24,403 | £36,382 | £45,794 | £124,912 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change