Flat E1W 1 bed 1 bath

Arrival Square, London E1W

London, England · E1W

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£11,014

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£93,375

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,776	£29,208	£29,646	£30,387	£31,147	£149,163
Total Expenses	£26,917	£27,011	£27,095	£27,211	£27,330	£135,565
Profit Before Tax	£1,859	£2,197	£2,550	£3,176	£3,817	£13,598
Profit After Tax	£1,505	£1,780	£2,066	£2,572	£3,091	£11,014
Change In Property Value	£7	£13,700	£24,455	£32,542	£22,671	£93,375
Net Return	£1,512	£15,480	£26,520	£35,114	£25,763	£104,389
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%

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