Flat
E1
1 bed
1 bath
Apartment, Skyline Plaza Building, Commercial Road, London E1
London, England · E1
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£17,076
↗ 16%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
49%
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 | £21,372 | £21,693 | £22,235 | £22,791 | £23,474 | £111,565 |
| Total Expenses | £17,893 | £17,982 | £18,089 | £18,199 | £18,320 | £90,483 |
| Profit Before Tax | £3,479 | £3,710 | £4,146 | £4,592 | £5,155 | £21,081 |
| Profit After Tax | £2,818 | £3,006 | £3,358 | £3,719 | £4,175 | £17,076 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £2,821 | £3,009 | £10,058 | £15,679 | £20,090 | £51,657 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change