Flat
E1
2 beds
2 baths
Canter Way, London E1
London, England · E1
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£81,842
↗ 21%After 5 Years
Change In Property Value
£113,551
↗ 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 | £70,176 | £71,229 | £73,009 | £74,835 | £77,080 | £366,328 |
| Total Expenses | £52,660 | £52,811 | £53,032 | £53,259 | £53,526 | £265,289 |
| Profit Before Tax | £17,516 | £18,417 | £19,977 | £21,576 | £23,554 | £101,040 |
| Profit After Tax | £14,188 | £14,918 | £16,181 | £17,476 | £19,078 | £81,842 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £14,199 | £14,929 | £38,182 | £56,747 | £71,337 | £195,394 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 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