Flat E1 3 beds 1 bath

Christian Street, London E1

London, England · E1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£40,000

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

61%

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	£32,640	£33,130	£33,958	£34,807	£35,851	£170,385
Total Expenses	£23,890	£24,025	£24,189	£24,357	£24,541	£121,002
Profit Before Tax	£8,750	£9,104	£9,769	£10,450	£11,310	£49,383
Profit After Tax	£7,088	£7,374	£7,913	£8,465	£9,161	£40,000
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£7,092	£7,379	£16,413	£23,637	£29,352	£83,872
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	17%	21%	61%

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