Flat
E1
1 bed
1 bath
Ensign Street, Tower Hill E1
London, England · E1
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£21,035
↗ 16%After 5 Years
Change In Property Value
£43,356
↗ 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 | £26,796 | £27,198 | £27,878 | £28,575 | £29,432 | £139,879 |
| Total Expenses | £22,523 | £22,636 | £22,773 | £22,912 | £23,066 | £113,910 |
| Profit Before Tax | £4,273 | £4,562 | £5,105 | £5,663 | £6,366 | £25,969 |
| Profit After Tax | £3,461 | £3,695 | £4,135 | £4,587 | £5,157 | £21,035 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £3,465 | £3,699 | £12,535 | £19,581 | £25,110 | £64,391 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change