Flat E1 2 beds 1 bath

Ernest Street, London E1

London, England · E1

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-5,227

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£19,670	£19,743	£19,832	£19,922	£20,023	£99,190
Profit Before Tax	£-1,670	£-1,473	£-1,105	£-727	£-252	£-5,227
Profit After Tax	£-1,670	£-1,473	£-1,105	£-727	£-252	£-5,227
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-1,666	£-1,469	£6,895	£13,553	£18,751	£36,064
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	11%	15%	28%

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