Flat
E1
0 beds
1 bath
Avantgarde Place, Shoreditch E1
London, England · E1
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£13,638
↗ 11%After 5 Years
Change In Property Value
£40,259
↗ 10%After 5 Years
Return On Investment
43%
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 | £24,876 | £25,249 | £25,880 | £26,527 | £27,323 | £129,856 |
| Total Expenses | £22,302 | £22,439 | £22,595 | £22,755 | £22,927 | £113,019 |
| Profit Before Tax | £2,574 | £2,810 | £3,285 | £3,772 | £4,396 | £16,837 |
| Profit After Tax | £2,085 | £2,276 | £2,661 | £3,055 | £3,561 | £13,638 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £2,089 | £2,280 | £10,461 | £16,979 | £22,088 | £53,897 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change