Flat
E1
2 beds
1 bath
Mulberry Court, 1 School Mews E1
London, England · E1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£28,194
↗ 16%After 5 Years
Change In Property Value
£56,776
↗ 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 | £35,088 | £35,614 | £36,505 | £37,417 | £38,540 | £183,164 |
| Total Expenses | £29,339 | £29,484 | £29,659 | £29,838 | £30,036 | £148,356 |
| Profit Before Tax | £5,749 | £6,130 | £6,846 | £7,579 | £8,504 | £34,808 |
| Profit After Tax | £4,657 | £4,966 | £5,545 | £6,139 | £6,888 | £28,194 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £4,662 | £4,971 | £16,545 | £25,774 | £33,017 | £84,970 |
| 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