Flat E1 2 beds 2 baths

Victoria Mills, 9 Boyd Street, London E1

London, England · E1

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£24,643

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

40%

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	£51,036	£51,802	£53,097	£54,424	£56,057	£266,415
Total Expenses	£46,544	£46,843	£47,181	£47,527	£47,897	£235,991
Profit Before Tax	£4,492	£4,958	£5,915	£6,897	£8,160	£30,423
Profit After Tax	£3,639	£4,016	£4,792	£5,587	£6,610	£24,643
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£3,647	£4,024	£20,792	£34,147	£44,615	£107,226
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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