Flat
E1
2 beds
1 bath
Commercial Road, London E1
London, England · E1
View property listing
Initial Investment
£124,650First YearProfit From Rental Income
£23,472
↗ 19%After 5 Years
Change In Property Value
£40,156
↗ 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 | £24,816 | £25,188 | £25,818 | £26,463 | £27,257 | £129,543 |
| Total Expenses | £19,915 | £19,998 | £20,104 | £20,213 | £20,335 | £100,565 |
| Profit Before Tax | £4,901 | £5,190 | £5,714 | £6,251 | £6,923 | £28,977 |
| Profit After Tax | £3,970 | £4,204 | £4,628 | £5,063 | £5,607 | £23,472 |
| Change In Property Value | £4 | £4 | £7,780 | £13,888 | £18,480 | £40,156 |
| Net Return | £3,974 | £4,208 | £12,408 | £18,951 | £24,088 | £63,628 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| 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