Flat
E1
1 bed
1 bath
Chaucer Gardens, London E1
London, England · E1
View property listing
Initial Investment
£249,250First YearProfit From Rental Income
£38,955
↗ 16%After 5 Years
Change In Property Value
£76,905
↗ 10%After 5 Years
Return On Investment
46%
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 | £47,532 | £48,245 | £49,451 | £50,687 | £52,208 | £248,123 |
| Total Expenses | £39,564 | £39,756 | £39,990 | £40,229 | £40,493 | £200,031 |
| Profit Before Tax | £7,968 | £8,489 | £9,461 | £10,459 | £11,715 | £48,092 |
| Profit After Tax | £6,454 | £6,876 | £7,664 | £8,472 | £9,489 | £38,955 |
| Change In Property Value | £7 | £7 | £14,900 | £26,597 | £35,393 | £76,905 |
| Net Return | £6,461 | £6,883 | £22,564 | £35,069 | £44,883 | £115,860 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change