Flat E1 2 beds 2 baths

Sclater Street, Shoreditch, London E1

London, England · E1

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£-645

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£80,002

↗ 10%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,872	£35,395	£36,280	£37,187	£38,303	£182,037
Total Expenses	£36,235	£36,334	£36,465	£36,600	£36,754	£182,388
Profit Before Tax	£-1,363	£-939	£-185	£587	£1,549	£-351
Profit After Tax	£-1,363	£-939	£-185	£587	£1,254	£-645
Change In Property Value	£8	£8	£15,500	£27,668	£36,818	£80,002
Net Return	£-1,356	£-931	£15,315	£28,255	£38,073	£79,357
Return From Rental Income (%)	-1%	0%	0%	0%	0%	0%
Total Net Return (%)	-1%	0%	6%	11%	15%	31%

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