Flat
E1
2 beds
1 bath
Cambridge Heath Road, London E1
London, England · E1
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£33,085
↗ 36%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
69%
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 | £24,420 | £24,786 | £25,406 | £26,041 | £26,822 | £127,476 |
| Total Expenses | £17,088 | £17,192 | £17,318 | £17,446 | £17,586 | £86,630 |
| Profit Before Tax | £7,332 | £7,594 | £8,088 | £8,595 | £9,236 | £40,845 |
| Profit After Tax | £5,939 | £6,151 | £6,552 | £6,962 | £7,481 | £33,085 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £5,942 | £6,154 | £12,452 | £17,494 | £21,496 | £63,537 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 6% | 7% | 14% | 19% | 23% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change