Flat E1 1 bed 1 bath

Redclyf House, Cephas Street, London E1

London, England · E1

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£16,348

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 10%After 5 Years

Return On Investment

48%

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	£21,372	£21,693	£22,235	£22,791	£23,474	£111,565
Total Expenses	£18,065	£18,158	£18,269	£18,382	£18,507	£91,382
Profit Before Tax	£3,307	£3,535	£3,966	£4,408	£4,968	£20,183
Profit After Tax	£2,678	£2,863	£3,212	£3,571	£4,024	£16,348
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£2,682	£2,866	£9,913	£15,531	£19,939	£50,930
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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