Flat E1 2 beds 0 baths

Woodseer Street, London E1

London, England · E1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£17,389

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,256	£29,695	£30,140	£30,894	£31,666	£151,651
Total Expenses	£25,839	£25,933	£26,019	£26,136	£26,256	£130,183
Profit Before Tax	£3,417	£3,762	£4,121	£4,758	£5,410	£21,468
Profit After Tax	£2,767	£3,047	£3,338	£3,854	£4,382	£17,389
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£2,774	£16,047	£26,544	£34,733	£25,895	£105,993
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

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