Flat
E1
2 beds
1 bath
Watney Street, London E1
London, England · E1
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£17,511
↗ 15%After 5 Years
Change In Property Value
£37,678
↗ 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 | £23,292 | £23,641 | £24,232 | £24,838 | £25,583 | £121,587 |
| Total Expenses | £19,761 | £19,863 | £19,986 | £20,111 | £20,249 | £99,969 |
| Profit Before Tax | £3,531 | £3,778 | £4,247 | £4,727 | £5,335 | £21,618 |
| Profit After Tax | £2,860 | £3,060 | £3,440 | £3,829 | £4,321 | £17,511 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £2,864 | £3,064 | £10,740 | £16,860 | £21,661 | £55,189 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change