Flat
E1
1 bed
1 bath
Candle Street, Mile End E1
London, England · E1
View property listing
Initial Investment
£40,150First YearProfit From Rental Income
£2,264
↗ 6%After 5 Years
Change In Property Value
£13,471
↗ 10%After 5 Years
Return On Investment
39%
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 | £8,328 | £8,453 | £8,664 | £8,881 | £9,147 | £43,473 |
| Total Expenses | £8,010 | £8,069 | £8,133 | £8,199 | £8,268 | £40,679 |
| Profit Before Tax | £318 | £384 | £531 | £682 | £879 | £2,795 |
| Profit After Tax | £257 | £311 | £430 | £553 | £712 | £2,264 |
| Change In Property Value | £1 | £1 | £2,610 | £4,659 | £6,200 | £13,471 |
| Net Return | £259 | £312 | £3,040 | £5,212 | £6,912 | £15,735 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change