Flat E1 3 beds 2 baths

Flat 23 Portelet Street, London E1

London, England · E1

Initial Investment

First Year

£147,750First Year

Profit From Rental Income

After 5 Years

£9,606

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£62,023

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,472	£20,779	£21,091	£21,618	£22,158	£106,118
Total Expenses	£18,687	£18,768	£18,840	£18,934	£19,031	£94,259
Profit Before Tax	£1,785	£2,012	£2,251	£2,684	£3,128	£11,859
Profit After Tax	£1,446	£1,629	£1,823	£2,174	£2,533	£9,606
Change In Property Value	£5	£9,100	£16,244	£21,616	£15,059	£62,023
Net Return	£1,451	£10,729	£18,067	£23,790	£17,592	£71,629
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change