Flat E1 4 beds 2 baths

Globe Road, Stepney, London E1

London, England · E1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£46,186

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

52%

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	£41,472	£42,094	£43,146	£44,225	£45,552	£216,489
Total Expenses	£31,636	£31,737	£31,879	£32,024	£32,193	£159,469
Profit Before Tax	£9,836	£10,357	£11,267	£12,201	£13,359	£57,020
Profit After Tax	£7,967	£8,389	£9,127	£9,883	£10,821	£46,186
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£7,974	£8,396	£22,127	£33,088	£41,700	£113,285
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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