Flat E1 1 bed 1 bath

Candle Street, Stepney, London E1

London, England · E1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-6,191

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£16,357	£16,425	£16,505	£16,587	£16,677	£82,551
Profit Before Tax	£-1,729	£-1,578	£-1,287	£-988	£-610	£-6,191
Profit After Tax	£-1,729	£-1,578	£-1,287	£-988	£-610	£-6,191
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£-1,726	£-1,574	£5,214	£10,615	£14,830	£27,358
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	15%	27%

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