Flat
E1
2 beds
2 baths
Silk District, Bouchon Point E1
London, England · E1
View property listing
Initial Investment
£180,650First YearProfit From Rental Income
£28,152
↗ 16%After 5 Years
Change In Property Value
£56,672
↗ 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 | £35,028 | £35,553 | £36,442 | £37,353 | £38,474 | £182,851 |
| Total Expenses | £29,287 | £29,432 | £29,607 | £29,786 | £29,983 | £148,095 |
| Profit Before Tax | £5,741 | £6,121 | £6,835 | £7,568 | £8,491 | £34,756 |
| Profit After Tax | £4,650 | £4,958 | £5,537 | £6,130 | £6,877 | £28,152 |
| Change In Property Value | £5 | £5 | £10,980 | £19,600 | £26,082 | £56,672 |
| Net Return | £4,655 | £4,964 | £16,517 | £25,729 | £32,959 | £84,825 |
| 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