Flat
E1
3 beds
3 baths
Canter Way, London E1
London, England · E1
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£72,276
↗ 15%After 5 Years
Change In Property Value
£139,359
↗ 10%After 5 Years
Return On Investment
44%
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 | £86,124 | £87,416 | £89,601 | £91,841 | £94,597 | £449,579 |
| Total Expenses | £71,287 | £71,625 | £72,040 | £72,464 | £72,934 | £360,349 |
| Profit Before Tax | £14,837 | £15,790 | £17,562 | £19,378 | £21,663 | £89,230 |
| Profit After Tax | £12,018 | £12,790 | £14,225 | £15,696 | £17,547 | £72,276 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £12,032 | £12,804 | £41,225 | £63,892 | £81,682 | £211,635 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change