Flat
E1
1 bed
1 bath
Redmans Road, London E1
London, England · E1
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£17,161
↗ 17%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
50%
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 | £20,412 | £20,718 | £21,236 | £21,767 | £22,420 | £106,553 |
| Total Expenses | £16,888 | £16,968 | £17,066 | £17,167 | £17,278 | £85,367 |
| Profit Before Tax | £3,524 | £3,750 | £4,170 | £4,600 | £5,142 | £21,186 |
| Profit After Tax | £2,854 | £3,037 | £3,378 | £3,726 | £4,165 | £17,161 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £2,857 | £3,041 | £9,778 | £15,151 | £19,368 | £50,194 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change