Flat
E1
2 beds
1 bath
Vallance Road, Bethnal Green E1
London, England · E1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£20,473
↗ 16%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,524 | £25,907 | £26,555 | £27,218 | £28,035 | £133,239 |
| Total Expenses | £21,350 | £21,456 | £21,584 | £21,714 | £21,858 | £107,963 |
| Profit Before Tax | £4,174 | £4,451 | £4,971 | £5,504 | £6,177 | £25,276 |
| Profit After Tax | £3,381 | £3,605 | £4,026 | £4,458 | £5,003 | £20,473 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,385 | £3,609 | £12,027 | £18,739 | £24,006 | £61,765 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change