Flat
E1
2 beds
1 bath
Sandys Row, Liverpool Street E1
London, England · E1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£38,806
↗ 21%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
53%
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 | £35,088 | £35,614 | £36,505 | £37,417 | £38,540 | £183,164 |
| Total Expenses | £26,830 | £26,917 | £27,038 | £27,163 | £27,307 | £135,255 |
| Profit Before Tax | £8,258 | £8,697 | £9,466 | £10,255 | £11,233 | £47,909 |
| Profit After Tax | £6,689 | £7,045 | £7,668 | £8,306 | £9,099 | £38,806 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,694 | £7,050 | £18,668 | £27,942 | £35,228 | £95,582 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change