Flat
E1
1 bed
1 bath
Duckett Street, London E1
London, England · E1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£12,050
↗ 12%After 5 Years
Change In Property Value
£33,549
↗ 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 | £20,736 | £21,047 | £21,573 | £22,113 | £22,776 | £108,245 |
| Total Expenses | £18,429 | £18,540 | £18,667 | £18,796 | £18,937 | £93,368 |
| Profit Before Tax | £2,307 | £2,507 | £2,907 | £3,316 | £3,839 | £14,876 |
| Profit After Tax | £1,869 | £2,031 | £2,354 | £2,686 | £3,110 | £12,050 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £1,872 | £2,034 | £8,854 | £14,289 | £18,550 | £45,599 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change