Flat
E1
2 beds
2 baths
Cendal Crescent, Bouchon Point E1
London, England · E1
View property listing
Initial Investment
£235,250First YearProfit From Rental Income
£49,414
↗ 21%After 5 Years
Change In Property Value
£72,776
↗ 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 | £44,976 | £45,651 | £46,792 | £47,962 | £49,401 | £234,781 |
| Total Expenses | £34,468 | £34,582 | £34,739 | £34,900 | £35,086 | £173,776 |
| Profit Before Tax | £10,508 | £11,069 | £12,053 | £13,062 | £14,314 | £61,005 |
| Profit After Tax | £8,511 | £8,966 | £9,763 | £10,580 | £11,594 | £49,414 |
| Change In Property Value | £7 | £7 | £14,100 | £25,169 | £33,493 | £72,776 |
| Net Return | £8,518 | £8,973 | £23,863 | £35,749 | £45,087 | £122,190 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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