Flat
E1
1 bed
1 bath
Eastlight Apartments, London E1
London, England · E1
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£27,946
↗ 16%After 5 Years
Change In Property Value
£56,260
↗ 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 | £34,776 | £35,298 | £36,180 | £37,085 | £38,197 | £181,535 |
| Total Expenses | £29,077 | £29,221 | £29,395 | £29,572 | £29,769 | £147,034 |
| Profit Before Tax | £5,699 | £6,077 | £6,785 | £7,512 | £8,429 | £34,501 |
| Profit After Tax | £4,616 | £4,922 | £5,496 | £6,085 | £6,827 | £27,946 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £4,621 | £4,927 | £16,396 | £25,542 | £32,719 | £84,205 |
| 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