Flat
E1
3 beds
1 bath
Icon Apartments, 32 Duckett Street, Stepney E1
London, England · E1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£2,637
↗ 6%After 5 Years
Change In Property Value
£13,936
↗ 10%After 5 Years
Return On Investment
40%
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 | £8,616 | £8,745 | £8,964 | £9,188 | £9,464 | £44,977 |
| Total Expenses | £8,218 | £8,277 | £8,341 | £8,408 | £8,478 | £41,722 |
| Profit Before Tax | £398 | £469 | £622 | £780 | £986 | £3,255 |
| Profit After Tax | £323 | £380 | £504 | £632 | £798 | £2,637 |
| Change In Property Value | £1 | £1 | £2,700 | £4,820 | £6,414 | £13,936 |
| Net Return | £324 | £381 | £3,204 | £5,452 | £7,212 | £16,573 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change