Flat
E1
2 beds
2 baths
Davenant Street, London E1
London, England · E1
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£35,897
↗ 16%After 5 Years
Change In Property Value
£71,228
↗ 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 | £44,016 | £44,676 | £45,793 | £46,938 | £48,346 | £229,769 |
| Total Expenses | £36,679 | £36,858 | £37,075 | £37,297 | £37,542 | £185,452 |
| Profit Before Tax | £7,337 | £7,818 | £8,718 | £9,641 | £10,804 | £44,317 |
| Profit After Tax | £5,943 | £6,333 | £7,062 | £7,809 | £8,751 | £35,897 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £5,950 | £6,340 | £20,862 | £32,443 | £41,531 | £107,125 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 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