Flat
E1
4 beds
2 baths
Cephas Street, Stepney Green E1
London, England · E1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£39,203
↗ 16%After 5 Years
Change In Property Value
£77,421
↗ 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 | £47,844 | £48,562 | £49,776 | £51,020 | £52,551 | £249,752 |
| Total Expenses | £39,826 | £40,019 | £40,254 | £40,494 | £40,760 | £201,353 |
| Profit Before Tax | £8,018 | £8,543 | £9,522 | £10,526 | £11,791 | £48,399 |
| Profit After Tax | £6,495 | £6,920 | £7,713 | £8,526 | £9,550 | £39,203 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £6,502 | £6,927 | £22,713 | £35,301 | £45,181 | £116,625 |
| 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