Flat E2 2 beds 1 bath

Long & Waterson Apartments, 7 Long Street, Shoreditch, London E2

London, England · E2

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£27,091

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£122,001

↗ 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	£40,272	£40,876	£41,489	£42,526	£43,590	£208,753
Total Expenses	£34,824	£34,934	£35,037	£35,182	£35,331	£175,308
Profit Before Tax	£5,448	£5,942	£6,453	£7,344	£8,259	£33,446
Profit After Tax	£4,413	£4,813	£5,227	£5,949	£6,689	£27,091
Change In Property Value	£9	£17,900	£31,952	£42,519	£29,621	£122,001
Net Return	£4,422	£22,713	£37,178	£48,468	£36,311	£149,092
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