Flat E1 2 beds 2 baths

Christian Street, London E1

London, England · E1

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£14,098

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£43,356

↗ 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	£26,796	£27,198	£27,878	£28,575	£29,432	£139,879
Total Expenses	£24,163	£24,314	£24,486	£24,661	£24,850	£122,474
Profit Before Tax	£2,633	£2,884	£3,392	£3,914	£4,582	£17,405
Profit After Tax	£2,133	£2,336	£2,748	£3,170	£3,712	£14,098
Change In Property Value	£4	£4	£8,400	£14,994	£19,953	£43,356
Net Return	£2,137	£2,340	£11,148	£18,164	£23,665	£57,454
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