Flat
E1
2 beds
2 baths
Bouchon Point, Cendal Crescent E1
London, England · E1
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£31,795
↗ 16%After 5 Years
Change In Property Value
£63,486
↗ 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 | £39,240 | £39,829 | £40,824 | £41,845 | £43,100 | £204,838 |
| Total Expenses | £32,748 | £32,909 | £33,103 | £33,302 | £33,522 | £165,585 |
| Profit Before Tax | £6,492 | £6,920 | £7,721 | £8,542 | £9,578 | £39,253 |
| Profit After Tax | £5,258 | £5,605 | £6,254 | £6,919 | £7,758 | £31,795 |
| Change In Property Value | £6 | £6 | £12,300 | £21,956 | £29,217 | £63,486 |
| Net Return | £5,265 | £5,611 | £18,554 | £28,875 | £36,975 | £95,281 |
| 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