Flat E3 2 beds 1 bath

Denbury House, Talwin Street, Tower Hamlets, London The Metropolis E3

London, England · E3

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£7,632

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£46,347

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,984	£16,224	£16,467	£16,879	£17,301	£82,854
Total Expenses	£14,538	£14,612	£14,677	£14,760	£14,845	£73,432
Profit Before Tax	£1,446	£1,612	£1,790	£2,119	£2,456	£9,422
Profit After Tax	£1,171	£1,306	£1,450	£1,716	£1,989	£7,632
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£1,175	£8,106	£13,588	£17,868	£13,242	£53,979
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	12%	50%

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