Flat
E1
2 beds
2 baths
Bouchon Point, 7 Cendal Crescent E1
London, England · E1
View property listing
Initial Investment
£192,550First YearProfit From Rental Income
£32,236
↗ 17%After 5 Years
Change In Property Value
£60,182
↗ 10%After 5 Years
Return On Investment
48%
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 | £37,200 | £37,758 | £38,702 | £39,669 | £40,860 | £194,189 |
| Total Expenses | £30,551 | £30,691 | £30,865 | £31,043 | £31,241 | £154,392 |
| Profit Before Tax | £6,649 | £7,067 | £7,837 | £8,626 | £9,618 | £39,797 |
| Profit After Tax | £5,386 | £5,724 | £6,348 | £6,987 | £7,791 | £32,236 |
| Change In Property Value | £6 | £6 | £11,660 | £20,814 | £27,697 | £60,182 |
| Net Return | £5,392 | £5,730 | £18,008 | £27,801 | £35,488 | £92,418 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change