Flat
E1
3 beds
3 baths
Redmans Road, Stepney, London E1
London, England · E1
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£69,549
↗ 22%After 5 Years
Change In Property Value
£98,067
↗ 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 | £60,612 | £61,521 | £63,059 | £64,636 | £66,575 | £316,403 |
| Total Expenses | £45,752 | £45,889 | £46,086 | £46,288 | £46,524 | £230,540 |
| Profit Before Tax | £14,860 | £15,632 | £16,973 | £18,348 | £20,051 | £85,863 |
| Profit After Tax | £12,036 | £12,662 | £13,748 | £14,862 | £16,241 | £69,549 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £12,046 | £12,671 | £32,749 | £48,778 | £61,373 | £167,616 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 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