Flat
E1
3 beds
2 baths
Beaufort Gardens, Stepney Green E1
London, England · E1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£29,734
↗ 16%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
48%
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 | £35,088 | £35,614 | £36,505 | £37,417 | £38,540 | £183,164 |
| Total Expenses | £28,975 | £29,112 | £29,279 | £29,450 | £29,640 | £146,456 |
| Profit Before Tax | £6,113 | £6,503 | £7,226 | £7,967 | £8,900 | £36,709 |
| Profit After Tax | £4,951 | £5,267 | £5,853 | £6,453 | £7,209 | £29,734 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £4,957 | £5,273 | £16,853 | £26,089 | £33,338 | £86,510 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change