Flat
E1
3 beds
0 baths
Wiverton Tower, 4 New Drum Street E1
London, England · E1
View property listing
Initial Investment
£280,750First YearProfit From Rental Income
£43,894
↗ 16%After 5 Years
Change In Property Value
£86,196
↗ 10%After 5 Years
Return On Investment
46%
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 | £53,268 | £54,067 | £55,419 | £56,804 | £58,508 | £278,066 |
| Total Expenses | £44,282 | £44,496 | £44,757 | £45,023 | £45,318 | £223,876 |
| Profit Before Tax | £8,986 | £9,571 | £10,662 | £11,781 | £13,191 | £54,190 |
| Profit After Tax | £7,278 | £7,752 | £8,636 | £9,543 | £10,684 | £43,894 |
| Change In Property Value | £8 | £8 | £16,700 | £29,810 | £39,669 | £86,196 |
| Net Return | £7,287 | £7,761 | £25,337 | £39,353 | £50,353 | £130,090 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change