Flat
E1
1 bed
1 bath
Argyle Road, London E1
London, England · E1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£27,268
↗ 19%After 5 Years
Change In Property Value
£44,904
↗ 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 | £27,756 | £28,172 | £28,877 | £29,599 | £30,487 | £144,890 |
| Total Expenses | £22,034 | £22,122 | £22,235 | £22,351 | £22,483 | £111,225 |
| Profit Before Tax | £5,722 | £6,050 | £6,641 | £7,247 | £8,004 | £33,665 |
| Profit After Tax | £4,635 | £4,901 | £5,380 | £5,870 | £6,483 | £27,268 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £4,639 | £4,905 | £14,080 | £21,400 | £27,149 | £72,173 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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