Flat E1 1 bed 1 bath

Chaucer Gardens, London E1

London, England · E1

Initial Investment

First Year

£249,250First Year

Profit From Rental Income

After 5 Years

£-982

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£76,905

↗ 10%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,528	£34,031	£34,882	£35,754	£36,826	£175,021
Total Expenses	£34,911	£35,007	£35,135	£35,266	£35,416	£175,735
Profit Before Tax	£-1,383	£-976	£-253	£488	£1,410	£-714
Profit After Tax	£-1,383	£-976	£-253	£488	£1,142	£-982
Change In Property Value	£7	£7	£14,900	£26,597	£35,393	£76,905
Net Return	£-1,375	£-969	£14,647	£27,085	£36,535	£75,923
Return From Rental Income (%)	-1%	0%	0%	0%	0%	0%
Total Net Return (%)	-1%	0%	6%	11%	15%	30%

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