Flat
E1
2 beds
2 baths
Bouchon Point, London E1
London, England · E1
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£49,030
↗ 21%After 5 Years
Change In Property Value
£72,260
↗ 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 | £44,664 | £45,334 | £46,467 | £47,629 | £49,058 | £233,152 |
| Total Expenses | £34,239 | £34,352 | £34,508 | £34,668 | £34,854 | £172,621 |
| Profit Before Tax | £10,425 | £10,982 | £11,959 | £12,961 | £14,204 | £60,531 |
| Profit After Tax | £8,444 | £8,895 | £9,687 | £10,498 | £11,505 | £49,030 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £8,451 | £8,902 | £23,687 | £35,489 | £44,761 | £121,290 |
| 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