Flat
E2
2 beds
1 bath
Cremer Street, London E2
London, England · E2
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£30,649
↗ 21%After 5 Years
Change In Property Value
£47,485
↗ 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 | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £23,221 | £23,311 | £23,429 | £23,550 | £23,688 | £117,200 |
| Profit Before Tax | £6,480 | £6,834 | £7,470 | £8,121 | £8,934 | £37,838 |
| Profit After Tax | £5,248 | £5,536 | £6,051 | £6,578 | £7,236 | £30,649 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £5,253 | £5,541 | £15,251 | £23,000 | £29,090 | £78,134 |
| 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