Flat E1 2 beds 1 bath

Cambridge Heath Road, London E1

London, England · E1

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£37,069

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 10%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,420	£24,786	£25,406	£26,041	£26,822	£127,476
Total Expenses	£16,146	£16,229	£16,334	£16,441	£16,562	£81,711
Profit Before Tax	£8,274	£8,558	£9,072	£9,600	£10,261	£45,764
Profit After Tax	£6,702	£6,932	£7,349	£7,776	£8,311	£37,069
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£6,705	£6,935	£13,249	£18,308	£22,326	£67,521
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	7%	8%	14%	20%	24%	74%

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