Flat
E1
1 bed
1 bath
129 Middlesex Street, London E1
London, England · E1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£16,367
↗ 10%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
42%
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 | £31,896 | £32,374 | £33,184 | £34,013 | £35,034 | £166,501 |
| Total Expenses | £28,860 | £29,042 | £29,248 | £29,459 | £29,686 | £146,295 |
| Profit Before Tax | £3,036 | £3,332 | £3,935 | £4,554 | £5,348 | £20,206 |
| Profit After Tax | £2,459 | £2,699 | £3,188 | £3,689 | £4,332 | £16,367 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £2,464 | £2,704 | £13,188 | £21,539 | £28,086 | £67,981 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change