Flat
E1
2 beds
1 bath
Philip House, Heneage Street, London E1
London, England · E1
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£27,357
↗ 16%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
47%
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 | £34,128 | £34,640 | £35,506 | £36,394 | £37,485 | £178,153 |
| Total Expenses | £28,552 | £28,693 | £28,864 | £29,038 | £29,231 | £144,378 |
| Profit Before Tax | £5,576 | £5,947 | £6,642 | £7,355 | £8,254 | £33,775 |
| Profit After Tax | £4,517 | £4,817 | £5,380 | £5,958 | £6,686 | £27,357 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £4,522 | £4,822 | £16,080 | £25,058 | £32,103 | £82,585 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change