Flat
E1
2 beds
1 bath
Middlesex Street, London E1
London, England · E1
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£37,869
↗ 16%After 5 Years
Change In Property Value
£74,841
↗ 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 | £46,260 | £46,954 | £48,128 | £49,331 | £50,811 | £241,483 |
| Total Expenses | £38,515 | £38,703 | £38,930 | £39,163 | £39,420 | £194,731 |
| Profit Before Tax | £7,745 | £8,251 | £9,198 | £10,168 | £11,391 | £46,752 |
| Profit After Tax | £6,273 | £6,684 | £7,450 | £8,236 | £9,226 | £37,869 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £6,280 | £6,691 | £21,950 | £34,119 | £43,669 | £112,710 |
| 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