Flat
E1
2 beds
1 bath
Chudleigh Street, London E1
London, England · E1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£28,466
↗ 19%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
51%
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 | £28,704 | £29,135 | £29,863 | £30,609 | £31,528 | £149,839 |
| Total Expenses | £22,724 | £22,813 | £22,929 | £23,048 | £23,182 | £114,696 |
| Profit Before Tax | £5,980 | £6,321 | £6,934 | £7,562 | £8,346 | £35,143 |
| Profit After Tax | £4,844 | £5,120 | £5,616 | £6,125 | £6,760 | £28,466 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £4,848 | £5,125 | £14,617 | £22,191 | £28,138 | £74,919 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change