Flat
E1
2 beds
2 baths
Calvin Street, London E1
London, England · E1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£52,790
↗ 20%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
50%
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 | £39,889 | £40,035 | £40,230 | £40,430 | £40,658 | £201,241 |
| Profit Before Tax | £11,147 | £11,766 | £12,866 | £13,994 | £15,399 | £65,173 |
| Profit After Tax | £9,029 | £9,531 | £10,422 | £11,335 | £12,473 | £52,790 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £9,037 | £9,539 | £26,422 | £39,896 | £50,479 | £135,373 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change