Flat E1 2 beds 2 baths

Chaucer Gardens, Kingwood House E1

London, England · E1

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£49,180

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£197,655

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£65,256	£66,235	£67,228	£68,909	£70,632	£338,260
Total Expenses	£55,179	£55,327	£55,468	£55,677	£55,892	£277,544
Profit Before Tax	£10,077	£10,908	£11,761	£13,232	£14,739	£60,716
Profit After Tax	£8,162	£8,835	£9,526	£10,718	£11,939	£49,180
Change In Property Value	£15	£29,000	£51,766	£68,885	£47,990	£197,655
Net Return	£8,177	£37,835	£61,292	£79,603	£59,929	£246,835
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	7%	12%	15%	11%	47%

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