Flat
E15
2 beds
2 baths
The Lock Building, 72 High Street, London, Greater London E15
London, England · E15
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£19,197
↗ 19%After 5 Years
Change In Property Value
£32,517
↗ 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 | £20,568 | £20,877 | £21,398 | £21,933 | £22,591 | £107,368 |
| Total Expenses | £16,554 | £16,631 | £16,726 | £16,824 | £16,932 | £83,668 |
| Profit Before Tax | £4,014 | £4,245 | £4,672 | £5,110 | £5,659 | £23,700 |
| Profit After Tax | £3,251 | £3,439 | £3,784 | £4,139 | £4,584 | £19,197 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £3,254 | £3,442 | £10,084 | £15,385 | £19,549 | £51,714 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change