Flat E1 1 bed 1 bath

Arbour House, Arbour Square, Stepney, London E1

London, England · E1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£11,658

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

49%

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	£15,948	£16,187	£16,592	£17,007	£17,517	£83,251
Total Expenses	£13,609	£13,681	£13,766	£13,854	£13,949	£68,858
Profit Before Tax	£2,339	£2,507	£2,826	£3,153	£3,568	£14,393
Profit After Tax	£1,895	£2,030	£2,289	£2,554	£2,890	£11,658
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£1,897	£2,033	£7,289	£11,479	£14,767	£37,465
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	10%	15%	19%	49%

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