Flat E1 2 beds 1 bath

The Chronos Building, Mile End Road E1

London, England · E1

Initial Investment

First Year

£128,499First Year

Profit From Rental Income

After 5 Years

£17,788

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

46%

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	£25,524	£25,907	£26,555	£27,218	£28,035	£133,239
Total Expenses	£21,985	£22,106	£22,247	£22,391	£22,549	£111,278
Profit Before Tax	£3,539	£3,801	£4,308	£4,827	£5,486	£21,960
Profit After Tax	£2,866	£3,079	£3,489	£3,910	£4,444	£17,788
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£2,870	£3,083	£11,489	£18,190	£23,446	£59,079
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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