Flat E1 2 beds 2 baths

Perilla House, Stable Walk, London E1

London, England · E1

Initial Investment

First Year

£275,500First Year

Profit From Rental Income

After 5 Years

£-228

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£84,647

↗ 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	£36,900	£37,453	£38,390	£39,350	£40,530	£192,623
Total Expenses	£38,224	£38,325	£38,461	£38,601	£38,762	£192,373
Profit Before Tax	£-1,324	£-871	£-72	£748	£1,768	£250
Profit After Tax	£-1,324	£-871	£-72	£606	£1,432	£-228
Change In Property Value	£8	£8	£16,400	£29,275	£38,956	£84,647
Net Return	£-1,315	£-863	£16,329	£29,881	£40,388	£84,419
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	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