Flat
E1
2 beds
2 baths
Alie Street, London E1
London, England · E1
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£35,106
↗ 16%After 5 Years
Change In Property Value
£69,679
↗ 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 | £43,068 | £43,714 | £44,807 | £45,927 | £47,305 | £224,821 |
| Total Expenses | £35,893 | £36,069 | £36,281 | £36,499 | £36,739 | £181,480 |
| Profit Before Tax | £7,175 | £7,645 | £8,526 | £9,429 | £10,566 | £43,340 |
| Profit After Tax | £5,811 | £6,193 | £6,906 | £7,637 | £8,558 | £35,106 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £5,818 | £6,200 | £20,406 | £31,735 | £40,626 | £104,785 |
| 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