Flat
E1
0 beds
1 bath
Astral House, Middlesex Street E1
London, England · E1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£11,404
↗ 10%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
43%
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 | £22,332 | £22,667 | £23,234 | £23,814 | £24,529 | £116,576 |
| Total Expenses | £20,219 | £20,347 | £20,492 | £20,640 | £20,799 | £102,498 |
| Profit Before Tax | £2,113 | £2,320 | £2,742 | £3,174 | £3,730 | £14,078 |
| Profit After Tax | £1,711 | £1,879 | £2,221 | £2,571 | £3,021 | £11,404 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £1,715 | £1,882 | £9,221 | £15,067 | £19,649 | £47,534 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change