Flat
E1
1 bed
1 bath
Essian Street, Mile End E1
London, England · E1
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£16,643
↗ 15%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
48%
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 | £21,696 | £22,021 | £22,572 | £23,136 | £23,830 | £113,256 |
| Total Expenses | £18,328 | £18,422 | £18,534 | £18,649 | £18,776 | £92,710 |
| Profit Before Tax | £3,368 | £3,599 | £4,038 | £4,487 | £5,055 | £20,546 |
| Profit After Tax | £2,728 | £2,916 | £3,270 | £3,634 | £4,094 | £16,643 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £2,731 | £2,919 | £10,071 | £15,773 | £20,247 | £51,740 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change