Flat E1 1 bed 1 bath

Mile End Road, Stepney, London E1

London, England · E1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£10,003

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

49%

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	£14,352	£14,567	£14,931	£15,305	£15,764	£74,919
Total Expenses	£12,362	£12,430	£12,509	£12,590	£12,679	£62,570
Profit Before Tax	£1,990	£2,138	£2,422	£2,715	£3,085	£12,350
Profit After Tax	£1,612	£1,732	£1,962	£2,199	£2,499	£10,003
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£1,614	£1,734	£6,462	£10,231	£13,188	£33,230
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	49%

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