Flat
E1
2 beds
1 bath
Selby Street, London E1
London, England · E1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£18,609
↗ 14%After 5 Years
Change In Property Value
£43,872
↗ 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 | £27,120 | £27,527 | £28,215 | £28,920 | £29,788 | £141,570 |
| Total Expenses | £23,429 | £23,558 | £23,710 | £23,865 | £24,034 | £118,596 |
| Profit Before Tax | £3,691 | £3,969 | £4,505 | £5,055 | £5,754 | £22,974 |
| Profit After Tax | £2,990 | £3,215 | £3,649 | £4,095 | £4,661 | £18,609 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £2,994 | £3,219 | £12,149 | £19,268 | £24,851 | £62,481 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 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