Flat E1 3 beds 2 baths

Jamaica Street, London E1

London, England · E1

Initial Investment

First Year

£173,300First Year

Profit From Rental Income

After 5 Years

£26,979

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£54,505

↗ 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	£33,684	£34,189	£35,044	£35,920	£36,998	£175,835
Total Expenses	£28,186	£28,325	£28,494	£28,666	£28,857	£142,528
Profit Before Tax	£5,498	£5,864	£6,550	£7,254	£8,141	£33,307
Profit After Tax	£4,454	£4,750	£5,306	£5,875	£6,594	£26,979
Change In Property Value	£5	£5	£10,560	£18,850	£25,084	£54,505
Net Return	£4,459	£4,755	£15,866	£24,725	£31,678	£81,483
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