Flat
E1
2 beds
1 bath
Walburgh Street E1
London, England · E1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£14,116
↗ 17%After 5 Years
Change In Property Value
£28,388
↗ 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 | £17,544 | £17,807 | £18,252 | £18,709 | £19,270 | £91,582 |
| Total Expenses | £14,665 | £14,737 | £14,825 | £14,914 | £15,013 | £74,155 |
| Profit Before Tax | £2,879 | £3,070 | £3,428 | £3,794 | £4,257 | £17,427 |
| Profit After Tax | £2,332 | £2,487 | £2,776 | £3,073 | £3,448 | £14,116 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,335 | £2,489 | £8,276 | £12,891 | £16,513 | £42,504 |
| 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