Flat
E1
3 beds
0 baths
Stepney Way, London E1
London, England · E1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£55,383
↗ 43%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
75%
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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £23,570 | £23,718 | £23,898 | £24,081 | £24,284 | £119,551 |
| Profit Before Tax | £12,430 | £12,822 | £13,556 | £14,309 | £15,258 | £68,374 |
| Profit After Tax | £10,068 | £10,386 | £10,980 | £11,590 | £12,359 | £55,383 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £10,072 | £10,390 | £18,980 | £25,870 | £31,362 | £96,674 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 43% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 24% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change