Flat E1 2 beds 2 baths

Sterling Mansions, 75 Leman Street E1

London, England · E1

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£40,587

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£80,002

↗ 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	£49,440	£50,182	£51,436	£52,722	£54,304	£258,083
Total Expenses	£41,136	£41,335	£41,578	£41,826	£42,100	£207,976
Profit Before Tax	£8,304	£8,846	£9,858	£10,896	£12,204	£50,108
Profit After Tax	£6,726	£7,165	£7,985	£8,826	£9,885	£40,587
Change In Property Value	£8	£8	£15,500	£27,668	£36,818	£80,002
Net Return	£6,734	£7,173	£23,485	£36,494	£46,703	£120,590
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	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