Flat
E1
3 beds
2 baths
Hemming Street, London E1
London, England · E1
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£43,351
↗ 16%After 5 Years
Change In Property Value
£85,164
↗ 10%After 5 Years
Return On Investment
46%
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 | £52,632 | £53,421 | £54,757 | £56,126 | £57,810 | £274,746 |
| Total Expenses | £43,758 | £43,970 | £44,227 | £44,490 | £44,782 | £221,226 |
| Profit Before Tax | £8,874 | £9,452 | £10,530 | £11,636 | £13,028 | £53,520 |
| Profit After Tax | £7,188 | £7,656 | £8,529 | £9,425 | £10,553 | £43,351 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £7,196 | £7,664 | £25,030 | £38,878 | £49,746 | £128,515 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change