Flat
E1
3 beds
2 baths
Avantgarde Tower, Shoreditch, London E1
London, England · E1
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£46,115
↗ 16%After 5 Years
Change In Property Value
£90,325
↗ 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 | £55,824 | £56,661 | £58,078 | £59,530 | £61,316 | £291,409 |
| Total Expenses | £46,380 | £46,604 | £46,876 | £47,155 | £47,463 | £234,477 |
| Profit Before Tax | £9,444 | £10,058 | £11,202 | £12,375 | £13,853 | £56,932 |
| Profit After Tax | £7,650 | £8,147 | £9,074 | £10,024 | £11,221 | £46,115 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £7,658 | £8,155 | £26,574 | £41,262 | £52,790 | £136,440 |
| 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