Flat E1 2 beds 1 bath

Masters Street, London E1

London, England · E1

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£11,199

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 10%After 5 Years

Return On Investment

39%

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	£31,584	£32,058	£32,859	£33,681	£34,691	£164,873
Total Expenses	£29,762	£29,969	£30,199	£30,434	£30,683	£151,046
Profit Before Tax	£1,822	£2,089	£2,660	£3,247	£4,008	£13,826
Profit After Tax	£1,476	£1,692	£2,155	£2,630	£3,246	£11,199
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£1,481	£1,697	£12,055	£20,302	£26,763	£62,297
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	13%	17%	39%

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