Flat E1 3 beds 2 baths

Jamaica Street, Stepney Green E1

London, England · E1

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£-3,764

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£52,647

↗ 10%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,956	£23,300	£23,883	£24,480	£25,214	£119,833
Total Expenses	£24,530	£24,610	£24,711	£24,815	£24,931	£123,598
Profit Before Tax	£-1,574	£-1,310	£-829	£-335	£283	£-3,764
Profit After Tax	£-1,574	£-1,310	£-829	£-335	£283	£-3,764
Change In Property Value	£5	£5	£10,200	£18,207	£24,229	£52,647
Net Return	£-1,569	£-1,305	£9,372	£17,872	£24,512	£48,882
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	29%

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