Flat E1 1 bed 1 bath

Graciosa Court, Stepney, London E1

London, England · E1

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£18,022

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 10%After 5 Years

Return On Investment

48%

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	£23,292	£23,641	£24,232	£24,838	£25,583	£121,587
Total Expenses	£19,640	£19,740	£19,859	£19,982	£20,117	£99,338
Profit Before Tax	£3,652	£3,902	£4,373	£4,856	£5,466	£22,250
Profit After Tax	£2,958	£3,160	£3,542	£3,933	£4,428	£18,022
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£2,962	£3,164	£10,842	£16,964	£21,768	£55,701
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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