Flat
E1
0 beds
1 bath
George Leybourne House, Fletcher Street E1
London, England · E1
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£16,348
↗ 15%After 5 Years
Change In Property Value
£34,582
↗ 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 | £21,372 | £21,693 | £22,235 | £22,791 | £23,474 | £111,565 |
| Total Expenses | £18,065 | £18,158 | £18,269 | £18,382 | £18,507 | £91,382 |
| Profit Before Tax | £3,307 | £3,535 | £3,966 | £4,408 | £4,968 | £20,183 |
| Profit After Tax | £2,678 | £2,863 | £3,212 | £3,571 | £4,024 | £16,348 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £2,682 | £2,866 | £9,913 | £15,531 | £19,939 | £50,930 |
| 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