Flat E1 1 bed 1 bath

Jamaica Street, Stepney, London E1

London, England · E1

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£-7,234

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£25,291

↗ 10%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,028	£11,193	£11,473	£11,760	£12,113	£57,568
Total Expenses	£12,823	£12,886	£12,957	£13,029	£13,107	£64,802
Profit Before Tax	£-1,795	£-1,692	£-1,483	£-1,269	£-994	£-7,234
Profit After Tax	£-1,795	£-1,692	£-1,483	£-1,269	£-994	£-7,234
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£-1,793	£-1,690	£3,417	£7,478	£10,645	£18,057
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	-2%	-2%	5%	10%	14%	24%

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