Flat
E1
1 bed
2 baths
Exchange Building, 132 Commercial Street, Spitalfields, London E1
London, England · E1
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£47,494
↗ 16%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
46%
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 | £57,420 | £58,281 | £59,738 | £61,232 | £63,069 | £299,740 |
| Total Expenses | £47,692 | £47,921 | £48,201 | £48,487 | £48,804 | £241,105 |
| Profit Before Tax | £9,729 | £10,360 | £11,537 | £12,745 | £14,265 | £58,635 |
| Profit After Tax | £7,880 | £8,392 | £9,345 | £10,323 | £11,554 | £47,494 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £7,889 | £8,401 | £27,346 | £42,454 | £54,311 | £140,400 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change