Flat
E1
2 beds
2 baths
Bouchon Point, 7 Cendal Crescent E1
London, England · E1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£25,182
↗ 16%After 5 Years
Change In Property Value
£51,098
↗ 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 | £31,584 | £32,058 | £32,859 | £33,681 | £34,691 | £164,873 |
| Total Expenses | £26,456 | £26,587 | £26,746 | £26,908 | £27,087 | £133,784 |
| Profit Before Tax | £5,128 | £5,471 | £6,113 | £6,773 | £7,604 | £31,089 |
| Profit After Tax | £4,154 | £4,431 | £4,952 | £5,486 | £6,159 | £25,182 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £4,159 | £4,436 | £14,852 | £23,158 | £29,675 | £76,280 |
| 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