Flat E1 1 bed 1 bath

Carlton Square Conservation Area, Stepney Green E1

London, England · E1

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£21,876

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£44,904

↗ 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	£27,756	£28,172	£28,877	£29,599	£30,487	£144,890
Total Expenses	£23,309	£23,426	£23,567	£23,711	£23,870	£117,883
Profit Before Tax	£4,447	£4,746	£5,310	£5,888	£6,617	£27,007
Profit After Tax	£3,602	£3,844	£4,301	£4,769	£5,360	£21,876
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£3,606	£3,849	£13,001	£20,299	£26,025	£66,780
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