Flat E1 3 beds 1 bath

Shadwell Gardens, London E1

London, England · E1

Initial Investment

First Year

£121,497First Year

Profit From Rental Income

After 5 Years

£23,069

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£39,226

↗ 10%After 5 Years

Return On Investment

51%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,240	£24,604	£25,219	£25,849	£26,625	£126,536
Total Expenses	£19,419	£19,500	£19,603	£19,708	£19,826	£98,055
Profit Before Tax	£4,821	£5,104	£5,616	£6,141	£6,798	£28,481
Profit After Tax	£3,905	£4,134	£4,549	£4,975	£5,507	£23,069
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,226
Net Return	£3,909	£4,138	£12,149	£18,541	£23,559	£62,296
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change