Flat
E15
1 bed
1 bath
The Lock Building High Street E15
London, England · E15
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£12,141
↗ 17%After 5 Years
Change In Property Value
£24,259
↗ 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 | £15,336 | £15,566 | £15,955 | £16,354 | £16,845 | £80,056 |
| Total Expenses | £12,857 | £12,926 | £13,008 | £13,092 | £13,184 | £65,067 |
| Profit Before Tax | £2,479 | £2,640 | £2,947 | £3,262 | £3,661 | £14,989 |
| Profit After Tax | £2,008 | £2,138 | £2,387 | £2,642 | £2,966 | £12,141 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £2,010 | £2,141 | £7,087 | £11,032 | £14,130 | £36,400 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change