Flat E1 2 beds 1 bath

Ford Square, London E1

London, England · E1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£20,908

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£28,704	£29,135	£29,863	£30,609	£31,528	£149,839
Total Expenses	£24,511	£24,641	£24,795	£24,953	£25,126	£124,027
Profit Before Tax	£4,193	£4,493	£5,067	£5,656	£6,402	£25,812
Profit After Tax	£3,396	£3,640	£4,105	£4,582	£5,186	£20,908
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£3,401	£3,644	£13,105	£20,647	£26,564	£67,360
Return From Rental Income (%)	2%	2%	3%	3%	4%	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