Flat
E1
2 beds
2 baths
Folgate Street, Spitalfields, London E1
London, England · E1
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£32,342
↗ 16%After 5 Years
Change In Property Value
£64,518
↗ 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 | £39,876 | £40,474 | £41,486 | £42,523 | £43,799 | £208,158 |
| Total Expenses | £33,271 | £33,434 | £33,632 | £33,834 | £34,057 | £168,230 |
| Profit Before Tax | £6,605 | £7,040 | £7,854 | £8,689 | £9,741 | £39,928 |
| Profit After Tax | £5,350 | £5,702 | £6,362 | £7,038 | £7,891 | £32,342 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £5,356 | £5,708 | £18,862 | £29,351 | £37,583 | £96,860 |
| 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