Flat
E1
2 beds
2 baths
Fulneck Place, Stepney Green E1
London, England · E1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£20,635
↗ 15%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
47%
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 | £27,120 | £27,527 | £28,215 | £28,920 | £29,788 | £141,570 |
| Total Expenses | £22,950 | £23,068 | £23,210 | £23,354 | £23,513 | £116,095 |
| Profit Before Tax | £4,170 | £4,459 | £5,005 | £5,566 | £6,275 | £25,475 |
| Profit After Tax | £3,378 | £3,611 | £4,054 | £4,509 | £5,083 | £20,635 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £3,382 | £3,616 | £12,555 | £19,681 | £25,273 | £64,507 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change