Flat
E1
4 beds
1 bath
Quaker Street E1
London, England · E1
View property listing
Initial Investment
£198,499First YearProfit From Rental Income
£30,958
↗ 16%After 5 Years
Change In Property Value
£61,937
↗ 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 | £38,280 | £38,854 | £39,826 | £40,821 | £42,046 | £199,827 |
| Total Expenses | £31,961 | £32,118 | £32,308 | £32,503 | £32,717 | £161,607 |
| Profit Before Tax | £6,319 | £6,736 | £7,518 | £8,319 | £9,329 | £38,220 |
| Profit After Tax | £5,118 | £5,456 | £6,089 | £6,738 | £7,556 | £30,958 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £5,124 | £5,462 | £18,089 | £28,159 | £36,061 | £92,895 |
| 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