Flat
E2
1 bed
1 bath
Wadeson Street, London E2
London, England · E2
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£34,040
↗ 21%After 5 Years
Change In Property Value
£51,614
↗ 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 | £32,280 | £32,764 | £33,583 | £34,423 | £35,456 | £168,506 |
| Total Expenses | £25,066 | £25,160 | £25,285 | £25,413 | £25,559 | £126,481 |
| Profit Before Tax | £7,215 | £7,604 | £8,299 | £9,010 | £9,897 | £42,025 |
| Profit After Tax | £5,844 | £6,159 | £6,722 | £7,298 | £8,017 | £34,040 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £5,849 | £6,164 | £16,722 | £25,149 | £31,770 | £85,654 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change