Flat
E1
0 beds
1 bath
Solander Gardens, Shadwell, London E1
London, England · E1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£12,060
↗ 16%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
50%
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 | £15,948 | £16,187 | £16,592 | £17,007 | £17,517 | £83,251 |
| Total Expenses | £13,514 | £13,583 | £13,667 | £13,752 | £13,846 | £68,362 |
| Profit Before Tax | £2,434 | £2,604 | £2,925 | £3,254 | £3,671 | £14,889 |
| Profit After Tax | £1,972 | £2,109 | £2,369 | £2,636 | £2,973 | £12,060 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £1,974 | £2,112 | £7,369 | £11,561 | £14,850 | £37,867 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change