Flat
E1
2 beds
2 baths
Hanbury Street, London E1
London, England · E1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£32,579
↗ 20%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
51%
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 | £31,896 | £32,374 | £33,184 | £34,013 | £35,034 | £166,501 |
| Total Expenses | £25,027 | £25,121 | £25,245 | £25,372 | £25,516 | £126,281 |
| Profit Before Tax | £6,869 | £7,253 | £7,939 | £8,642 | £9,517 | £40,221 |
| Profit After Tax | £5,564 | £5,875 | £6,431 | £7,000 | £7,709 | £32,579 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £5,569 | £5,880 | £16,431 | £24,850 | £31,463 | £84,193 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change