Flat
E1
4 beds
4 baths
White Horse Lane, Stepney Green E1
London, England · E1
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£5,061
↗ 1%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
30%
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 | £58,500 | £59,377 | £60,862 | £62,383 | £64,255 | £305,378 |
| Total Expenses | £59,428 | £59,561 | £59,753 | £59,949 | £60,178 | £298,869 |
| Profit Before Tax | £-928 | £-184 | £1,109 | £2,435 | £4,077 | £6,509 |
| Profit After Tax | £-928 | £-184 | £899 | £1,972 | £3,302 | £5,061 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £-915 | £-171 | £26,899 | £48,383 | £65,062 | £139,259 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 10% | 14% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change