Flat
E1
0 beds
1 bath
Royal Mint Street, Tower Hill E1
London, England · E1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£33,523
↗ 19%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
51%
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 | £33,492 | £33,994 | £34,844 | £35,715 | £36,787 | £174,833 |
| Total Expenses | £26,442 | £26,544 | £26,677 | £26,814 | £26,970 | £133,447 |
| Profit Before Tax | £7,050 | £7,451 | £8,167 | £8,901 | £9,817 | £41,386 |
| Profit After Tax | £5,711 | £6,035 | £6,615 | £7,210 | £7,952 | £33,523 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £5,716 | £6,040 | £17,115 | £25,953 | £32,893 | £87,718 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change