Flat
E1
1 bed
1 bath
Widegate Street, Liverpool Street E1
London, England · E1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£27,965
↗ 20%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
52%
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 | £21,217 | £21,295 | £21,399 | £21,506 | £21,628 | £107,046 |
| Profit Before Tax | £5,903 | £6,231 | £6,816 | £7,414 | £8,160 | £34,525 |
| Profit After Tax | £4,782 | £5,047 | £5,521 | £6,006 | £6,610 | £27,965 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £4,786 | £5,052 | £14,021 | £21,178 | £26,800 | £71,837 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change