Flat
E1
3 beds
2 baths
Woodseer Street, London E1
London, England · E1
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£37,571
↗ 16%After 5 Years
Change In Property Value
£74,325
↗ 10%After 5 Years
Return On Investment
47%
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 | £45,936 | £46,625 | £47,791 | £48,985 | £50,455 | £239,792 |
| Total Expenses | £38,254 | £38,440 | £38,666 | £38,897 | £39,152 | £193,408 |
| Profit Before Tax | £7,682 | £8,185 | £9,125 | £10,089 | £11,303 | £46,384 |
| Profit After Tax | £6,223 | £6,630 | £7,391 | £8,172 | £9,155 | £37,571 |
| Change In Property Value | £7 | £7 | £14,400 | £25,705 | £34,205 | £74,325 |
| Net Return | £6,230 | £6,637 | £21,792 | £33,876 | £43,360 | £111,896 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change