Flat
E1
3 beds
2 baths
4 New Drum Street, London E1
London, England · E1
View property listing
Initial Investment
£282,500First YearProfit From Rental Income
£60,510
↗ 21%After 5 Years
Change In Property Value
£86,712
↗ 10%After 5 Years
Return On Investment
52%
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 | £53,592 | £54,396 | £55,756 | £57,150 | £58,864 | £279,757 |
| Total Expenses | £40,686 | £40,813 | £40,992 | £41,175 | £41,389 | £205,054 |
| Profit Before Tax | £12,906 | £13,583 | £14,764 | £15,975 | £17,475 | £74,703 |
| Profit After Tax | £10,454 | £11,002 | £11,959 | £12,940 | £14,155 | £60,510 |
| Change In Property Value | £8 | £8 | £16,800 | £29,989 | £39,906 | £86,712 |
| Net Return | £10,462 | £11,011 | £28,759 | £42,928 | £54,061 | £147,222 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change