Flat E1 1 bed 1 bath

Chesworth Court, Fulneck Place, London E1

London, England · E1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£16,944

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

48%

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	£22,332	£22,667	£23,234	£23,814	£24,529	£116,576
Total Expenses	£18,909	£19,007	£19,124	£19,243	£19,374	£95,657
Profit Before Tax	£3,423	£3,660	£4,110	£4,571	£5,155	£20,919
Profit After Tax	£2,772	£2,964	£3,329	£3,703	£4,176	£16,944
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£2,776	£2,968	£10,329	£16,198	£20,803	£53,074
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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