Flat E1 3 beds 2 baths

Sutton Street, Shadwell, London E1

London, England · E1

Initial Investment

First Year

£180,982First Year

Profit From Rental Income

After 5 Years

£-3,289

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£56,771

↗ 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	£24,744	£25,115	£25,743	£26,387	£27,178	£129,167
Total Expenses	£26,294	£26,377	£26,483	£26,591	£26,713	£132,456
Profit Before Tax	£-1,550	£-1,262	£-739	£-204	£466	£-3,289
Profit After Tax	£-1,550	£-1,262	£-739	£-204	£466	£-3,289
Change In Property Value	£5	£5	£10,999	£19,634	£26,127	£56,771
Net Return	£-1,544	£-1,256	£10,260	£19,429	£26,592	£53,481
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