Flat
E1
2 beds
2 baths
Avantgarde Tower, Shoreditch, London E1
London, England · E1
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£80,567
↗ 15%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
43%
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 | £95,700 | £97,135 | £99,564 | £102,053 | £105,115 | £499,567 |
| Total Expenses | £79,153 | £79,528 | £79,987 | £80,457 | £80,978 | £400,101 |
| Profit Before Tax | £16,548 | £17,608 | £19,577 | £21,596 | £24,137 | £99,466 |
| Profit After Tax | £13,403 | £14,262 | £15,857 | £17,493 | £19,551 | £80,567 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £13,418 | £14,277 | £45,858 | £71,044 | £90,812 | £235,410 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change