Flat E1 2 beds 2 baths

Sterling Mansions, 75 Leman Street E1

London, England · E1

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£1,764

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 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	£45,000	£45,675	£46,817	£47,987	£49,427	£234,906
Total Expenses	£46,175	£46,289	£46,446	£46,607	£46,793	£232,309
Profit Before Tax	£-1,175	£-614	£371	£1,381	£2,634	£2,597
Profit After Tax	£-1,175	£-614	£301	£1,118	£2,133	£1,764
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£-1,165	£-603	£20,301	£36,819	£49,641	£104,992
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
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