Flat E1W 1 bed 1 bath

Prusom Street, London E1W

London, England · E1W

Initial Investment

First Year

£233,150First Year

Profit From Rental Income

After 5 Years

£11,412

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£95,284

↗ 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	£29,364	£29,804	£30,252	£31,008	£31,783	£152,211
Total Expenses	£27,427	£27,521	£27,606	£27,724	£27,844	£138,122
Profit Before Tax	£1,937	£2,284	£2,645	£3,284	£3,939	£14,089
Profit After Tax	£1,569	£1,850	£2,142	£2,660	£3,191	£11,412
Change In Property Value	£7	£13,980	£24,955	£33,207	£23,134	£95,284
Net Return	£1,576	£15,830	£27,097	£35,867	£26,325	£106,695
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