Flat E1 3 beds 2 baths

White Horse Lane, Stepney E1

London, England · E1

Initial Investment

First Year

£237,000First Year

Profit From Rental Income

After 5 Years

£19,773

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£96,783

↗ 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	£31,956	£32,435	£32,922	£33,745	£34,589	£165,647
Total Expenses	£28,040	£28,138	£28,227	£28,352	£28,479	£141,235
Profit Before Tax	£3,916	£4,298	£4,694	£5,393	£6,110	£24,411
Profit After Tax	£3,172	£3,481	£3,802	£4,369	£4,949	£19,773
Change In Property Value	£7	£14,200	£25,347	£33,730	£23,499	£96,783
Net Return	£3,179	£17,681	£29,150	£38,099	£28,448	£116,556
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