Flat
E1
2 beds
2 baths
White Horse Lane, Stepney, London E1
London, England · E1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£22,667
↗ 16%After 5 Years
Change In Property Value
£46,453
↗ 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 | £28,704 | £29,135 | £29,863 | £30,609 | £31,528 | £149,839 |
| Total Expenses | £24,095 | £24,216 | £24,361 | £24,510 | £24,673 | £121,855 |
| Profit Before Tax | £4,609 | £4,919 | £5,502 | £6,100 | £6,854 | £27,984 |
| Profit After Tax | £3,733 | £3,984 | £4,457 | £4,941 | £5,552 | £22,667 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,738 | £3,989 | £13,457 | £21,006 | £26,930 | £69,120 |
| 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