Flat E1 1 bed 1 bath

Dock Street, London E1

London, England · E1

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£-3,141

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£57,808

↗ 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	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£26,738	£26,822	£26,929	£27,038	£27,161	£134,688
Profit Before Tax	£-1,538	£-1,244	£-711	£-165	£518	£-3,141
Profit After Tax	£-1,538	£-1,244	£-711	£-165	£518	£-3,141
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£-1,532	£-1,238	£10,489	£19,827	£27,122	£54,667
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	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