Flat E1 2 beds 2 baths

Leman Street, London E1

London, England · E1

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£47,494

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 10%After 5 Years

Return On Investment

46%

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	£57,420	£58,281	£59,738	£61,232	£63,069	£299,740
Total Expenses	£47,692	£47,921	£48,201	£48,487	£48,804	£241,105
Profit Before Tax	£9,729	£10,360	£11,537	£12,745	£14,265	£58,635
Profit After Tax	£7,880	£8,392	£9,345	£10,323	£11,554	£47,494
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£7,889	£8,401	£27,346	£42,454	£54,311	£140,400
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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