Flat
E1
2 beds
2 baths
Sterling Mansions, Leman Street, London E1
London, England · E1
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£66,795
↗ 15%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
44%
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 | £79,752 | £80,948 | £82,972 | £85,046 | £87,598 | £416,316 |
| Total Expenses | £66,044 | £66,359 | £66,743 | £67,136 | £67,572 | £333,854 |
| Profit Before Tax | £13,708 | £14,590 | £16,229 | £17,910 | £20,026 | £82,462 |
| Profit After Tax | £11,104 | £11,818 | £13,146 | £14,507 | £16,221 | £66,795 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £11,116 | £11,830 | £38,146 | £59,133 | £75,605 | £195,830 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change