Flat
E1
2 beds
2 baths
Lattice House, Alie Street, London E1
London, England · E1
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£40,804
↗ 21%After 5 Years
Change In Property Value
£61,937
↗ 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 | £38,280 | £38,854 | £39,826 | £40,821 | £42,046 | £199,827 |
| Total Expenses | £29,633 | £29,736 | £29,877 | £30,020 | £30,185 | £149,451 |
| Profit Before Tax | £8,647 | £9,118 | £9,949 | £10,801 | £11,861 | £50,376 |
| Profit After Tax | £7,004 | £7,385 | £8,059 | £8,749 | £9,607 | £40,804 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £7,010 | £7,391 | £20,059 | £30,169 | £38,112 | £102,742 |
| 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