Flat
E1
1 bed
1 bath
Dock Street, London E1
London, England · E1
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£37,505
↗ 20%After 5 Years
Change In Property Value
£57,808
↗ 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 | £35,724 | £36,260 | £37,166 | £38,096 | £39,238 | £186,484 |
| Total Expenses | £27,790 | £27,890 | £28,024 | £28,160 | £28,317 | £140,182 |
| Profit Before Tax | £7,934 | £8,370 | £9,143 | £9,935 | £10,921 | £46,302 |
| Profit After Tax | £6,426 | £6,780 | £7,406 | £8,047 | £8,846 | £37,505 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £6,432 | £6,785 | £18,606 | £28,040 | £35,450 | £95,313 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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