Flat E1 1 bed 1 bath

Candle Street, Stepney E1

London, England · E1

Initial Investment

First Year

£69,250First Year

Profit From Rental Income

After 5 Years

£-7,484

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£23,484

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,390	£10,649	£10,916	£11,243	£53,433
Total Expenses	£12,050	£12,111	£12,180	£12,250	£12,326	£60,917
Profit Before Tax	£-1,814	£-1,721	£-1,531	£-1,335	£-1,083	£-7,484
Profit After Tax	£-1,814	£-1,721	£-1,531	£-1,335	£-1,083	£-7,484
Change In Property Value	£2	£2	£4,550	£8,122	£10,808	£23,484
Net Return	£-1,811	£-1,719	£3,019	£6,787	£9,725	£16,001
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-2%	4%	10%	14%	23%

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