Flat
E1
1 bed
1 bath
Vallance Road, London E1
London, England · E1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£13,042
↗ 15%After 5 Years
Change In Property Value
£28,388
↗ 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 | £17,544 | £17,807 | £18,252 | £18,709 | £19,270 | £91,582 |
| Total Expenses | £14,919 | £14,997 | £15,090 | £15,185 | £15,289 | £75,481 |
| Profit Before Tax | £2,625 | £2,810 | £3,162 | £3,523 | £3,981 | £16,101 |
| Profit After Tax | £2,126 | £2,276 | £2,561 | £2,854 | £3,224 | £13,042 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,129 | £2,279 | £8,062 | £12,672 | £16,289 | £41,430 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| 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