Flat
E1
2 beds
2 baths
Perilla House, Stable Walk, London E1
London, England · E1
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£40,882
↗ 16%After 5 Years
Change In Property Value
£80,518
↗ 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 | £49,764 | £50,510 | £51,773 | £53,068 | £54,660 | £259,775 |
| Total Expenses | £41,399 | £41,599 | £41,843 | £42,093 | £42,369 | £209,304 |
| Profit Before Tax | £8,365 | £8,911 | £9,930 | £10,975 | £12,291 | £50,471 |
| Profit After Tax | £6,776 | £7,218 | £8,043 | £8,889 | £9,955 | £40,882 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £6,784 | £7,226 | £23,643 | £36,736 | £47,011 | £121,400 |
| 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