Flat E1 2 beds 2 baths

Commercial Road, London E1

London, England · E1

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£62,286

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

54%

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	£51,036	£51,802	£53,097	£54,424	£56,057	£266,415
Total Expenses	£37,644	£37,739	£37,885	£38,036	£38,216	£189,519
Profit Before Tax	£13,392	£14,063	£15,211	£16,388	£17,841	£76,896
Profit After Tax	£10,848	£11,391	£12,321	£13,275	£14,451	£62,286
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£10,856	£11,399	£28,322	£41,835	£52,457	£144,869
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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