Flat
E1
2 beds
2 baths
Bootmakers Court, Ben Jonson Road, London E1
London, England · E1
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£28,362
↗ 19%After 5 Years
Change In Property Value
£48,517
↗ 10%After 5 Years
Return On Investment
50%
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 | £29,988 | £30,438 | £31,199 | £31,979 | £32,938 | £156,541 |
| Total Expenses | £24,066 | £24,167 | £24,295 | £24,426 | £24,573 | £121,527 |
| Profit Before Tax | £5,922 | £6,271 | £6,904 | £7,553 | £8,365 | £35,015 |
| Profit After Tax | £4,797 | £5,080 | £5,592 | £6,118 | £6,775 | £28,362 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £4,801 | £5,084 | £14,992 | £22,897 | £29,104 | £76,879 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change