Flat E1 2 beds 2 baths

Osborn Street, London E1

London, England · E1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£33,722

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£41,472	£42,094	£43,146	£44,225	£45,552	£216,489
Total Expenses	£34,583	£34,752	£34,957	£35,167	£35,399	£174,858
Profit Before Tax	£6,889	£7,342	£8,189	£9,058	£10,153	£41,632
Profit After Tax	£5,580	£5,947	£6,633	£7,337	£8,224	£33,722
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£5,587	£5,954	£19,634	£30,543	£39,104	£100,820
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	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