Flat
E1
2 beds
2 baths
Alie Street, London E1
London, England · E1
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£50,258
↗ 16%After 5 Years
Change In Property Value
£98,067
↗ 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 | £60,612 | £61,521 | £63,059 | £64,636 | £66,575 | £316,403 |
| Total Expenses | £50,313 | £50,555 | £50,850 | £51,152 | £51,485 | £254,356 |
| Profit Before Tax | £10,299 | £10,966 | £12,209 | £13,484 | £15,089 | £62,047 |
| Profit After Tax | £8,342 | £8,882 | £9,889 | £10,922 | £12,222 | £50,258 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £8,351 | £8,892 | £28,890 | £44,838 | £57,354 | £148,325 |
| 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