Flat
E1
2 beds
2 baths
75 Leman Street, London E1
London, England · E1
View property listing
Initial Investment
£438,250First YearProfit From Rental Income
£66,252
↗ 15%After 5 Years
Change In Property Value
£128,003
↗ 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 | £79,116 | £80,303 | £82,310 | £84,368 | £86,899 | £412,996 |
| Total Expenses | £65,520 | £65,832 | £66,213 | £66,603 | £67,036 | £331,204 |
| Profit Before Tax | £13,596 | £14,471 | £16,097 | £17,765 | £19,863 | £81,792 |
| Profit After Tax | £11,013 | £11,722 | £13,039 | £14,389 | £16,089 | £66,252 |
| Change In Property Value | £12 | £12 | £24,800 | £44,269 | £58,909 | £128,003 |
| Net Return | £11,025 | £11,734 | £37,839 | £58,658 | £74,998 | £194,255 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 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