Flat
E1
1 bed
1 bath
Sutton Street, Shadwell, London E1
London, England · E1
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£12,495
↗ 15%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
49%
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 | £16,908 | £17,162 | £17,591 | £18,030 | £18,571 | £88,262 |
| Total Expenses | £14,396 | £14,471 | £14,561 | £14,653 | £14,754 | £72,836 |
| Profit Before Tax | £2,512 | £2,690 | £3,029 | £3,377 | £3,817 | £15,426 |
| Profit After Tax | £2,035 | £2,179 | £2,454 | £2,735 | £3,092 | £12,495 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £2,038 | £2,182 | £7,754 | £12,196 | £15,681 | £39,851 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change