Flat
E1
2 beds
2 baths
Calvin Street, Spitalfields E1
London, England · E1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£44,917
↗ 21%After 5 Years
Change In Property Value
£67,099
↗ 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 | £41,472 | £42,094 | £43,146 | £44,225 | £45,552 | £216,489 |
| Total Expenses | £31,936 | £32,044 | £32,192 | £32,344 | £32,519 | £161,036 |
| Profit Before Tax | £9,536 | £10,050 | £10,954 | £11,881 | £13,032 | £55,453 |
| Profit After Tax | £7,724 | £8,140 | £8,873 | £9,624 | £10,556 | £44,917 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £7,731 | £8,147 | £21,873 | £32,829 | £41,436 | £112,016 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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