Flat
E1
3 beds
2 baths
School Mews, London E1
London, England · E1
View property listing
Initial Investment
£238,750First YearProfit From Rental Income
£37,277
↗ 16%After 5 Years
Change In Property Value
£73,808
↗ 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 | £45,612 | £46,296 | £47,454 | £48,640 | £50,099 | £238,101 |
| Total Expenses | £37,991 | £38,176 | £38,400 | £38,630 | £38,884 | £192,080 |
| Profit Before Tax | £7,621 | £8,121 | £9,053 | £10,010 | £11,215 | £46,021 |
| Profit After Tax | £6,173 | £6,578 | £7,333 | £8,108 | £9,084 | £37,277 |
| Change In Property Value | £7 | £7 | £14,300 | £25,526 | £33,968 | £73,808 |
| Net Return | £6,180 | £6,585 | £21,634 | £33,634 | £43,052 | £111,085 |
| 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