Flat
E1
2 beds
2 baths
Brick Lane, London E1
London, England · E1
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£38,118
↗ 16%After 5 Years
Change In Property Value
£75,357
↗ 10%After 5 Years
Return On Investment
47%
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 | £46,572 | £47,271 | £48,452 | £49,664 | £51,154 | £243,112 |
| Total Expenses | £38,777 | £38,965 | £39,194 | £39,429 | £39,688 | £196,053 |
| Profit Before Tax | £7,795 | £8,305 | £9,258 | £10,235 | £11,466 | £47,059 |
| Profit After Tax | £6,314 | £6,727 | £7,499 | £8,290 | £9,287 | £38,118 |
| Change In Property Value | £7 | £7 | £14,600 | £26,062 | £34,680 | £75,357 |
| Net Return | £6,321 | £6,734 | £22,099 | £34,352 | £43,968 | £113,475 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change