Flat
E1
1 bed
1 bath
New Drum Street, London E1
London, England · E1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£32,195
↗ 20%After 5 Years
Change In Property Value
£51,098
↗ 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 | £31,584 | £32,058 | £32,859 | £33,681 | £34,691 | £164,873 |
| Total Expenses | £24,798 | £24,891 | £25,014 | £25,140 | £25,284 | £125,126 |
| Profit Before Tax | £6,786 | £7,167 | £7,845 | £8,541 | £9,407 | £39,747 |
| Profit After Tax | £5,497 | £5,805 | £6,355 | £6,918 | £7,620 | £32,195 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £5,502 | £5,810 | £16,255 | £24,590 | £31,136 | £83,293 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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