Flat E1 0 beds 1 bath

Times Square, City E1

London, England · E1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£12,789

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£19,140	£19,427	£19,913	£20,411	£21,023	£99,913
Total Expenses	£16,617	£16,710	£16,818	£16,930	£17,050	£84,124
Profit Before Tax	£2,524	£2,717	£3,094	£3,481	£3,972	£15,789
Profit After Tax	£2,044	£2,201	£2,507	£2,820	£3,218	£12,789
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,047	£2,204	£8,507	£13,530	£17,470	£43,758
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	14%	19%	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