Flat
E1
2 beds
1 bath
Mansell Street, London E1
London, England · E1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£19,948
↗ 13%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
45%
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 | £30,300 | £30,754 | £31,523 | £32,311 | £33,281 | £158,170 |
| Total Expenses | £26,376 | £26,525 | £26,698 | £26,876 | £27,069 | £133,543 |
| Profit Before Tax | £3,924 | £4,230 | £4,825 | £5,436 | £6,212 | £24,628 |
| Profit After Tax | £3,179 | £3,426 | £3,908 | £4,403 | £5,032 | £19,948 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £3,183 | £3,431 | £13,409 | £21,361 | £27,598 | £68,982 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change