Flat E2 2 beds 2 baths

Regents View, Emma Street E2

London, England · E2

Initial Investment

First Year

£296,500First Year

Profit From Rental Income

After 5 Years

£26,506

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£119,956

↗ 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	£39,600	£40,194	£40,797	£41,817	£42,862	£205,270
Total Expenses	£34,274	£34,383	£34,485	£34,629	£34,776	£172,546
Profit Before Tax	£5,326	£5,811	£6,312	£7,188	£8,087	£32,724
Profit After Tax	£4,314	£4,707	£5,113	£5,823	£6,550	£26,506
Change In Property Value	£9	£17,600	£31,416	£41,806	£29,125	£119,956
Net Return	£4,323	£22,307	£36,529	£47,629	£35,675	£146,463
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	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