Flat
E1
1 bed
1 bath
E1
London, England · E1
View property listing
Initial Investment
£107,150First YearProfit From Rental Income
£16,555
↗ 15%After 5 Years
Change In Property Value
£34,994
↗ 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 | £21,624 | £21,948 | £22,497 | £23,059 | £23,751 | £112,880 |
| Total Expenses | £18,275 | £18,369 | £18,481 | £18,596 | £18,722 | £92,442 |
| Profit Before Tax | £3,349 | £3,579 | £4,016 | £4,464 | £5,030 | £20,438 |
| Profit After Tax | £2,713 | £2,899 | £3,253 | £3,616 | £4,074 | £16,555 |
| Change In Property Value | £3 | £3 | £6,780 | £12,103 | £16,105 | £34,994 |
| Net Return | £2,716 | £2,903 | £10,033 | £15,718 | £20,179 | £51,549 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change