Flat E1 2 beds 1 bath

Jubilee Street, London E1

London, England · E1

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£18,271

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 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	£23,604	£23,958	£24,557	£25,171	£25,926	£123,216
Total Expenses	£19,901	£20,002	£20,124	£20,248	£20,384	£100,659
Profit Before Tax	£3,703	£3,956	£4,433	£4,923	£5,542	£22,557
Profit After Tax	£2,999	£3,204	£3,591	£3,988	£4,489	£18,271
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£3,003	£3,208	£10,991	£17,197	£22,067	£56,465
Return From Rental Income (%)	3%	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