Flat
E1
1 bed
1 bath
One Bed Flat, Tower Hill E1
London, England · E1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£33,498
↗ 16%After 5 Years
Change In Property Value
£67,099
↗ 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 | £41,472 | £42,094 | £43,146 | £44,225 | £45,552 | £216,489 |
| Total Expenses | £34,636 | £34,806 | £35,012 | £35,223 | £35,456 | £175,134 |
| Profit Before Tax | £6,836 | £7,288 | £8,134 | £9,002 | £10,096 | £41,355 |
| Profit After Tax | £5,537 | £5,903 | £6,589 | £7,291 | £8,177 | £33,498 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £5,544 | £5,910 | £19,589 | £30,497 | £39,057 | £100,596 |
| 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