Flat
E1
1 bed
1 bath
Chaucer Gardens, London E1
London, England · E1
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£-1,615
↘ -1%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
30%
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 | £31,272 | £31,741 | £32,535 | £33,348 | £34,348 | £163,244 |
| Total Expenses | £32,701 | £32,794 | £32,917 | £33,042 | £33,184 | £164,638 |
| Profit Before Tax | £-1,429 | £-1,053 | £-382 | £306 | £1,164 | £-1,394 |
| Profit After Tax | £-1,429 | £-1,053 | £-382 | £306 | £943 | £-1,615 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £-1,422 | £-1,046 | £13,518 | £25,118 | £33,960 | £70,128 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change