Flat
E1
2 beds
2 baths
Old Soup Kitchen, 17-19 Brune Street, Spitalfields, London E1
London, England · E1
View property listing
Initial Investment
£542,247First YearProfit From Rental Income
£80,568
↗ 15%After 5 Years
Change In Property Value
£154,842
↗ 10%After 5 Years
Return On Investment
43%
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 | £95,700 | £97,135 | £99,564 | £102,053 | £105,115 | £499,567 |
| Total Expenses | £79,152 | £79,527 | £79,987 | £80,456 | £80,977 | £400,100 |
| Profit Before Tax | £16,548 | £17,608 | £19,577 | £21,597 | £24,137 | £99,467 |
| Profit After Tax | £13,404 | £14,263 | £15,858 | £17,493 | £19,551 | £80,568 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,842 |
| Net Return | £13,419 | £14,278 | £45,858 | £71,044 | £90,812 | £235,410 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change