Flat
E1
2 beds
2 baths
Leman Street, London E1
London, England · E1
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£61,323
↗ 21%After 5 Years
Change In Property Value
£87,744
↗ 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 | £54,228 | £55,041 | £56,417 | £57,828 | £59,563 | £283,078 |
| Total Expenses | £41,147 | £41,274 | £41,454 | £41,639 | £41,856 | £207,370 |
| Profit Before Tax | £13,081 | £13,768 | £14,963 | £16,189 | £17,707 | £75,708 |
| Profit After Tax | £10,596 | £11,152 | £12,120 | £13,113 | £14,343 | £61,323 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £10,604 | £11,160 | £29,120 | £43,458 | £54,724 | £149,068 |
| 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