Flat
E1
2 beds
2 baths
Bouchon Point, 7 Cendal Crescent, London E1
London, England · E1
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£36,448
↗ 16%After 5 Years
Change In Property Value
£72,255
↗ 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 | £44,652 | £45,322 | £46,455 | £47,616 | £49,045 | £233,089 |
| Total Expenses | £37,202 | £37,383 | £37,603 | £37,828 | £38,077 | £188,092 |
| Profit Before Tax | £7,450 | £7,939 | £8,852 | £9,788 | £10,968 | £44,997 |
| Profit After Tax | £6,035 | £6,430 | £7,170 | £7,928 | £8,884 | £36,448 |
| Change In Property Value | £7 | £7 | £13,999 | £24,989 | £33,253 | £72,255 |
| Net Return | £6,042 | £6,437 | £21,169 | £32,917 | £42,137 | £108,703 |
| 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