Flat E1 2 beds 2 baths

Sugar House, Leman Street, London E1

London, England · E1

Initial Investment

First Year

£303,499First Year

Profit From Rental Income

After 5 Years

£689

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 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	£40,500	£41,107	£42,135	£43,189	£44,484	£211,415
Total Expenses	£41,757	£41,864	£42,010	£42,159	£42,331	£210,122
Profit Before Tax	£-1,257	£-757	£125	£1,029	£2,153	£1,293
Profit After Tax	£-1,257	£-757	£125	£834	£1,744	£689
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£-1,248	£-748	£18,126	£32,964	£44,500	£93,594
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