Flat E1 2 beds 1 bath

Chandlery House, 40 Gowers Walk, London E1

London, England · E1

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£32,591

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£65,034

↗ 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	£40,188	£40,791	£41,811	£42,856	£44,142	£209,787
Total Expenses	£33,533	£33,697	£33,896	£34,100	£34,325	£169,552
Profit Before Tax	£6,655	£7,094	£7,914	£8,756	£9,817	£40,235
Profit After Tax	£5,391	£5,746	£6,411	£7,092	£7,951	£32,591
Change In Property Value	£6	£6	£12,600	£22,491	£29,930	£65,034
Net Return	£5,397	£5,752	£19,011	£29,584	£37,881	£97,625
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