Flat
E1
1 bed
1 bath
Donegal House, Cambridge Heath Road, London E1
London, England · E1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£14,546
↗ 17%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
50%
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 | £17,868 | £18,136 | £18,589 | £19,054 | £19,626 | £93,273 |
| Total Expenses | £14,896 | £14,969 | £15,057 | £15,147 | £15,247 | £75,316 |
| Profit Before Tax | £2,972 | £3,167 | £3,533 | £3,907 | £4,379 | £17,958 |
| Profit After Tax | £2,407 | £2,566 | £2,861 | £3,165 | £3,547 | £14,546 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,410 | £2,568 | £8,461 | £13,161 | £16,849 | £43,450 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change