Flat E1 2 beds 1 bath

Commercial Road, London E1

London, England · E1

Initial Investment

First Year

£124,650First Year

Profit From Rental Income

After 5 Years

£7,006

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£53,026

↗ 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	£17,508	£17,771	£18,037	£18,488	£18,950	£90,754
Total Expenses	£16,267	£16,343	£16,411	£16,498	£16,587	£82,105
Profit Before Tax	£1,241	£1,427	£1,626	£1,990	£2,364	£8,649
Profit After Tax	£1,005	£1,156	£1,317	£1,612	£1,915	£7,006
Change In Property Value	£4	£7,780	£13,887	£18,480	£12,875	£53,026
Net Return	£1,009	£8,936	£15,205	£20,092	£14,789	£60,032
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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