Flat E1 4 beds 1 bath

Hanbury House, Hanbury Street, Spitalfields, London E1

London, England · E1

Initial Investment

First Year

£163,497First Year

Profit From Rental Income

After 5 Years

£11,406

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£68,156

↗ 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	£22,500	£22,837	£23,180	£23,760	£24,354	£116,631
Total Expenses	£20,337	£20,421	£20,496	£20,596	£20,698	£102,549
Profit Before Tax	£2,163	£2,416	£2,684	£3,163	£3,655	£14,082
Profit After Tax	£1,752	£1,957	£2,174	£2,562	£2,961	£11,406
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,156
Net Return	£1,757	£11,957	£20,024	£26,316	£19,509	£79,562
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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