Flat
E1
3 beds
2 baths
Rigel House, Hemming Street E1
London, England · E1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£47,292
↗ 18%After 5 Years
Change In Property Value
£82,583
↗ 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 | £51,036 | £51,802 | £53,097 | £54,424 | £56,057 | £266,415 |
| Total Expenses | £41,189 | £41,365 | £41,588 | £41,816 | £42,072 | £208,030 |
| Profit Before Tax | £9,847 | £10,436 | £11,509 | £12,608 | £13,985 | £58,385 |
| Profit After Tax | £7,976 | £8,454 | £9,322 | £10,212 | £11,328 | £47,292 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £7,984 | £8,462 | £25,322 | £38,773 | £49,334 | £129,875 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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