Flat
E1
2 beds
2 baths
Luxe Tower, Dock Street, Tower Hill E1
London, England · E1
View property listing
Initial Investment
£275,500First YearProfit From Rental Income
£44,976
↗ 16%After 5 Years
Change In Property Value
£84,647
↗ 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 | £52,320 | £53,105 | £54,432 | £55,793 | £57,467 | £273,117 |
| Total Expenses | £43,054 | £43,254 | £43,500 | £43,752 | £44,032 | £217,591 |
| Profit Before Tax | £9,267 | £9,851 | £10,932 | £12,041 | £13,435 | £55,526 |
| Profit After Tax | £7,506 | £7,979 | £8,855 | £9,753 | £10,882 | £44,976 |
| Change In Property Value | £8 | £8 | £16,400 | £29,275 | £38,956 | £84,647 |
| Net Return | £7,514 | £7,988 | £25,256 | £39,028 | £49,838 | £129,624 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 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