Flat
E1
2 beds
1 bath
Tillman Street, Tower Hamlets, London E1
London, England · E1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£13,687
↗ 16%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
50%
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 | £17,220 | £17,478 | £17,915 | £18,363 | £18,914 | £89,891 |
| Total Expenses | £14,434 | £14,506 | £14,593 | £14,681 | £14,779 | £72,994 |
| Profit Before Tax | £2,786 | £2,972 | £3,323 | £3,682 | £4,135 | £16,897 |
| Profit After Tax | £2,256 | £2,407 | £2,691 | £2,982 | £3,349 | £13,687 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,259 | £2,410 | £8,091 | £12,621 | £16,176 | £41,558 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change