Flat
E1
1 bed
1 bath
Commercial Street, Spitalfields E1
London, England · E1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£11,652
↗ 8%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
40%
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 | £27,120 | £27,527 | £28,215 | £28,920 | £29,788 | £141,570 |
| Total Expenses | £25,074 | £25,241 | £25,428 | £25,619 | £25,823 | £127,185 |
| Profit Before Tax | £2,046 | £2,286 | £2,787 | £3,301 | £3,965 | £14,385 |
| Profit After Tax | £1,657 | £1,851 | £2,257 | £2,674 | £3,211 | £11,652 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £1,662 | £1,856 | £10,758 | £17,847 | £23,402 | £55,524 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change