Flat E1 1 bed 1 bath

Cendal Crescent, Stepney Green E1

London, England · E1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£15,312

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£28,704	£29,135	£29,863	£30,609	£31,528	£149,839
Total Expenses	£25,834	£25,995	£26,177	£26,364	£26,565	£130,935
Profit Before Tax	£2,870	£3,140	£3,686	£4,245	£4,963	£18,904
Profit After Tax	£2,325	£2,543	£2,985	£3,439	£4,020	£15,312
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£2,329	£2,548	£11,985	£19,504	£25,398	£61,765
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	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