Flat
E1
3 beds
1 bath
Brockmer House, Crowder Street, London E1
London, England · E1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£19,949
↗ 16%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,524 | £25,907 | £26,555 | £27,218 | £28,035 | £133,239 |
| Total Expenses | £21,474 | £21,583 | £21,713 | £21,847 | £21,993 | £108,610 |
| Profit Before Tax | £4,050 | £4,324 | £4,841 | £5,372 | £6,042 | £24,628 |
| Profit After Tax | £3,280 | £3,502 | £3,921 | £4,351 | £4,894 | £19,949 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,284 | £3,506 | £11,922 | £18,631 | £23,897 | £61,240 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change