Flat
E1
1 bed
1 bath
18 Cobb Street, London E1
London, England · E1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£34,635
↗ 20%After 5 Years
Change In Property Value
£54,195
↗ 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 | £33,492 | £33,994 | £34,844 | £35,715 | £36,787 | £174,833 |
| Total Expenses | £26,179 | £26,275 | £26,403 | £26,534 | £26,684 | £132,073 |
| Profit Before Tax | £7,313 | £7,720 | £8,441 | £9,182 | £10,103 | £42,759 |
| Profit After Tax | £5,924 | £6,253 | £6,838 | £7,437 | £8,184 | £34,635 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £5,929 | £6,258 | £17,338 | £26,180 | £33,125 | £88,830 |
| 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