Flat E1 2 beds 3 baths

Mile End Road, London E1

London, England · E1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£3,834

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£15,484

↗ 10%After 5 Years

Return On Investment

42%

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	£9,564	£9,707	£9,950	£10,199	£10,505	£49,925
Total Expenses	£8,908	£8,968	£9,035	£9,104	£9,177	£45,192
Profit Before Tax	£656	£739	£915	£1,095	£1,328	£4,733
Profit After Tax	£532	£599	£741	£887	£1,075	£3,834
Change In Property Value	£2	£2	£3,000	£5,355	£7,126	£15,484
Net Return	£533	£600	£3,741	£6,242	£8,202	£19,318
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	14%	18%	42%

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