Flat E1 3 beds 1 bath

33 Commercial Street E1

London, England · E1

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£27,357

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 10%After 5 Years

Return On Investment

47%

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	£34,128	£34,640	£35,506	£36,394	£37,485	£178,153
Total Expenses	£28,552	£28,693	£28,864	£29,038	£29,231	£144,378
Profit Before Tax	£5,576	£5,947	£6,642	£7,355	£8,254	£33,775
Profit After Tax	£4,517	£4,817	£5,380	£5,958	£6,686	£27,357
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£4,522	£4,822	£16,080	£25,058	£32,103	£82,585
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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