Flat
E1
0 beds
1 bath
Courtyard Apartments, Avantgarde Place E1
London, England · E1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£20,286
↗ 18%After 5 Years
Change In Property Value
£36,130
↗ 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 | £22,332 | £22,667 | £23,234 | £23,814 | £24,529 | £116,576 |
| Total Expenses | £18,119 | £18,199 | £18,299 | £18,401 | £18,515 | £91,532 |
| Profit Before Tax | £4,213 | £4,468 | £4,935 | £5,414 | £6,014 | £25,044 |
| Profit After Tax | £3,412 | £3,619 | £3,997 | £4,385 | £4,872 | £20,286 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £3,416 | £3,623 | £10,998 | £16,881 | £21,499 | £56,416 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 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