Flat E1 2 beds 2 baths

Ratcliffe Cross Street, London E1

London, England · E1

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£-3,913

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 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	£22,500	£22,837	£23,408	£23,994	£24,713	£117,453
Total Expenses	£24,086	£24,165	£24,265	£24,368	£24,482	£121,366
Profit Before Tax	£-1,586	£-1,328	£-857	£-374	£231	£-3,913
Profit After Tax	£-1,586	£-1,328	£-857	£-374	£231	£-3,913
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£-1,581	£-1,323	£9,142	£17,475	£23,982	£47,696
Return From Rental Income (%)	-1%	-1%	-1%	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