Flat E1 0 beds 0 baths

Ben Jonson Road, Stepney Green E1

London, England · E1

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£51,144

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£204,471

↗ 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	£67,500	£68,512	£69,540	£71,279	£73,061	£349,892
Total Expenses	£57,013	£57,164	£57,308	£57,523	£57,744	£286,751
Profit Before Tax	£10,488	£11,349	£12,233	£13,755	£15,317	£63,141
Profit After Tax	£8,495	£9,192	£9,908	£11,142	£12,406	£51,144
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£8,510	£39,193	£63,459	£82,402	£62,051	£255,615
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