Flat
E1
1 bed
1 bath
Mansell Street, London E1
London, England · E1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£7,116
↗ 6%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
38%
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 | £23,928 | £24,287 | £24,894 | £25,516 | £26,282 | £124,907 |
| Total Expenses | £22,871 | £23,036 | £23,217 | £23,402 | £23,598 | £116,123 |
| Profit Before Tax | £1,057 | £1,251 | £1,677 | £2,115 | £2,684 | £8,785 |
| Profit After Tax | £856 | £1,014 | £1,359 | £1,713 | £2,174 | £7,116 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £860 | £1,017 | £8,859 | £15,101 | £19,990 | £45,826 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change