Flat
E1
3 beds
2 baths
Mulberry Court, School Mews, London E1
London, England · E1
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£35,648
↗ 16%After 5 Years
Change In Property Value
£70,712
↗ 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 | £43,704 | £44,360 | £45,469 | £46,605 | £48,003 | £228,141 |
| Total Expenses | £36,418 | £36,595 | £36,811 | £37,031 | £37,275 | £184,130 |
| Profit Before Tax | £7,286 | £7,764 | £8,658 | £9,574 | £10,728 | £44,010 |
| Profit After Tax | £5,902 | £6,289 | £7,013 | £7,755 | £8,690 | £35,648 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £5,909 | £6,296 | £20,713 | £32,210 | £41,233 | £106,360 |
| 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