Flat
E1
2 beds
1 bath
Sandys Row, Liverpool Street E1
London, England · E1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£38,748
↗ 20%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
52%
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 | £36,684 | £37,234 | £38,165 | £39,119 | £40,293 | £191,495 |
| Total Expenses | £28,482 | £28,583 | £28,719 | £28,858 | £29,018 | £143,658 |
| Profit Before Tax | £8,202 | £8,652 | £9,447 | £10,261 | £11,275 | £47,837 |
| Profit After Tax | £6,644 | £7,008 | £7,652 | £8,312 | £9,133 | £38,748 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £6,650 | £7,014 | £19,152 | £28,840 | £36,449 | £98,104 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change