Flat
E1
3 beds
1 bath
Norton House, Bigland Street, Shadwell, London E1
London, England · E1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£21,876
↗ 16%After 5 Years
Change In Property Value
£44,904
↗ 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 | £27,756 | £28,172 | £28,877 | £29,599 | £30,487 | £144,890 |
| Total Expenses | £23,309 | £23,426 | £23,567 | £23,711 | £23,870 | £117,883 |
| Profit Before Tax | £4,447 | £4,746 | £5,310 | £5,888 | £6,617 | £27,007 |
| Profit After Tax | £3,602 | £3,844 | £4,301 | £4,769 | £5,360 | £21,876 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £3,606 | £3,849 | £13,001 | £20,299 | £26,025 | £66,780 |
| 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