Flat E1 2 beds 1 bath

Polyteck House, Leman Street, London E1

London, England · E1

Initial Investment

First Year

£221,250First Year

Profit From Rental Income

After 5 Years

£34,559

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£68,647

↗ 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	£42,432	£43,068	£44,145	£45,249	£46,606	£221,501
Total Expenses	£35,370	£35,543	£35,752	£35,967	£36,204	£178,836
Profit Before Tax	£7,062	£7,526	£8,393	£9,282	£10,403	£42,665
Profit After Tax	£5,720	£6,096	£6,798	£7,518	£8,426	£34,559
Change In Property Value	£7	£7	£13,300	£23,741	£31,592	£68,647
Net Return	£5,727	£6,102	£20,098	£31,259	£40,019	£103,206
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