Flat E1 2 beds 1 bath

Hunton Street, London E1

London, England · E1

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£19,361

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 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	£24,876	£25,249	£25,880	£26,527	£27,323	£129,856
Total Expenses	£20,949	£21,055	£21,182	£21,312	£21,456	£105,954
Profit Before Tax	£3,927	£4,194	£4,698	£5,215	£5,867	£23,902
Profit After Tax	£3,181	£3,397	£3,806	£4,224	£4,753	£19,361
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£3,185	£3,401	£11,606	£18,147	£23,281	£59,620
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
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