Flat
E1
2 beds
2 baths
Chaucer Gardens, Kingwood House E1
London, England · E1
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£78,865
↗ 15%After 5 Years
Change In Property Value
£149,681
↗ 10%After 5 Years
Return On Investment
44%
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 | £92,508 | £93,896 | £96,243 | £98,649 | £101,609 | £482,904 |
| Total Expenses | £76,280 | £76,637 | £77,076 | £77,525 | £78,023 | £385,540 |
| Profit Before Tax | £16,228 | £17,259 | £19,167 | £21,124 | £23,585 | £97,364 |
| Profit After Tax | £13,145 | £13,980 | £15,526 | £17,111 | £19,104 | £78,865 |
| Change In Property Value | £15 | £15 | £29,001 | £51,766 | £68,886 | £149,681 |
| Net Return | £13,160 | £13,994 | £44,526 | £68,877 | £87,990 | £228,547 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change