Flat
E1
2 beds
2 baths
Folgate Street, Spitalfields E1
London, England · E1
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£40,351
↗ 16%After 5 Years
Change In Property Value
£80,002
↗ 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 | £49,440 | £50,182 | £51,436 | £52,722 | £54,304 | £258,083 |
| Total Expenses | £41,192 | £41,393 | £41,636 | £41,886 | £42,161 | £208,268 |
| Profit Before Tax | £8,248 | £8,789 | £9,800 | £10,836 | £12,143 | £49,815 |
| Profit After Tax | £6,681 | £7,119 | £7,938 | £8,777 | £9,836 | £40,351 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £6,689 | £7,127 | £23,438 | £36,446 | £46,654 | £120,353 |
| 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