Flat
E1
1 bed
1 bath
Commercial Road E1
London, England · E1
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£19,361
↗ 15%After 5 Years
Change In Property Value
£40,259
↗ 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 | £24,876 | £25,249 | £25,880 | £26,527 | £27,323 | £129,856 |
| Total Expenses | £20,949 | £21,055 | £21,182 | £21,312 | £21,456 | £105,954 |
| Profit Before Tax | £3,927 | £4,194 | £4,698 | £5,215 | £5,867 | £23,902 |
| Profit After Tax | £3,181 | £3,397 | £3,806 | £4,224 | £4,753 | £19,361 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £3,185 | £3,401 | £11,606 | £18,147 | £23,281 | £59,620 |
| 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