Flat
E1
2 beds
1 bath
Times Square, Hooper Street E1
London, England · E1
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£29,140
↗ 15%After 5 Years
Change In Property Value
£60,389
↗ 10%After 5 Years
Return On Investment
46%
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 | £37,320 | £37,880 | £38,827 | £39,797 | £40,991 | £194,815 |
| Total Expenses | £31,406 | £31,565 | £31,755 | £31,950 | £32,165 | £158,840 |
| Profit Before Tax | £5,914 | £6,315 | £7,072 | £7,847 | £8,827 | £35,975 |
| Profit After Tax | £4,790 | £5,115 | £5,728 | £6,356 | £7,150 | £29,140 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £4,796 | £5,121 | £17,428 | £27,241 | £34,941 | £89,529 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change