Flat E1 1 bed 2 baths

Commercial Road, Tower Hamlets, London E1

London, England · E1

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£7,947

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 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	£12,756	£12,947	£13,271	£13,603	£14,011	£66,588
Total Expenses	£11,211	£11,276	£11,351	£11,428	£11,512	£56,777
Profit Before Tax	£1,545	£1,672	£1,920	£2,175	£2,499	£9,811
Profit After Tax	£1,252	£1,354	£1,555	£1,761	£2,024	£7,947
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£1,254	£1,356	£5,555	£8,902	£11,526	£28,593
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	15%	19%	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