Flat
E1
1 bed
1 bath
Steward Street, London E1
London, England · E1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£22,063
↗ 14%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,300 | £30,754 | £31,523 | £32,311 | £33,281 | £158,170 |
| Total Expenses | £25,876 | £26,013 | £26,176 | £26,342 | £26,525 | £130,932 |
| Profit Before Tax | £4,424 | £4,741 | £5,347 | £5,969 | £6,756 | £27,238 |
| Profit After Tax | £3,584 | £3,841 | £4,331 | £4,835 | £5,472 | £22,063 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £3,588 | £3,845 | £13,832 | £21,793 | £28,038 | £71,097 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 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