Flat E1 3 beds 2 baths

Flat 25 Portelet Street, London E1

London, England · E1

Initial Investment

First Year

£147,750First Year

Profit From Rental Income

After 5 Years

£22,961

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£46,969

↗ 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	£29,028	£29,463	£30,200	£30,955	£31,884	£151,530
Total Expenses	£24,358	£24,480	£24,627	£24,777	£24,942	£123,183
Profit Before Tax	£4,670	£4,984	£5,573	£6,178	£6,942	£28,347
Profit After Tax	£3,783	£4,037	£4,515	£5,004	£5,623	£22,961
Change In Property Value	£5	£5	£9,100	£16,244	£21,616	£46,969
Net Return	£3,787	£4,041	£13,615	£21,248	£27,239	£69,930
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