Flat
E3
2 beds
1 bath
Corby Way, Tower Hamlets, London E3
London, England · E3
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£21,223
↗ 19%After 5 Years
Change In Property Value
£36,027
↗ 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 | £22,536 | £22,874 | £23,446 | £24,032 | £24,753 | £117,641 |
| Total Expenses | £18,100 | £18,180 | £18,280 | £18,383 | £18,497 | £91,440 |
| Profit Before Tax | £4,436 | £4,694 | £5,166 | £5,649 | £6,256 | £26,201 |
| Profit After Tax | £3,593 | £3,802 | £4,184 | £4,576 | £5,067 | £21,223 |
| Change In Property Value | £3 | £3 | £6,980 | £12,460 | £16,580 | £36,027 |
| Net Return | £3,597 | £3,806 | £11,164 | £17,036 | £21,647 | £57,249 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change