Flat
E1
2 beds
2 baths
Graciosa Court, 176 Harford Street, Tower Hamlets, London E1
London, England · E1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£27,652
↗ 19%After 5 Years
Change In Property Value
£45,421
↗ 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 | £28,068 | £28,489 | £29,201 | £29,931 | £30,829 | £146,519 |
| Total Expenses | £22,264 | £22,352 | £22,466 | £22,583 | £22,715 | £112,380 |
| Profit Before Tax | £5,804 | £6,137 | £6,735 | £7,348 | £8,114 | £34,139 |
| Profit After Tax | £4,701 | £4,971 | £5,455 | £5,952 | £6,572 | £27,652 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £4,706 | £4,975 | £14,256 | £21,660 | £27,475 | £73,073 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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