Flat
E1
2 beds
2 baths
E1
London, England · E1
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£58,504
↗ 15%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
45%
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 | £70,176 | £71,229 | £73,009 | £74,835 | £77,080 | £366,328 |
| Total Expenses | £58,178 | £58,456 | £58,796 | £59,143 | £59,528 | £294,102 |
| Profit Before Tax | £11,998 | £12,772 | £14,214 | £15,691 | £17,552 | £72,227 |
| Profit After Tax | £9,718 | £10,346 | £11,513 | £12,710 | £14,217 | £58,504 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £9,729 | £10,357 | £33,513 | £51,981 | £66,475 | £172,055 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change