Flat E1 2 beds 2 baths

Devonport Street, Limehouse, London E1

London, England · E1

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£19,112

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 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	£24,564	£24,932	£25,556	£26,195	£26,981	£128,227
Total Expenses	£20,687	£20,792	£20,918	£21,047	£21,188	£104,632
Profit Before Tax	£3,877	£4,140	£4,638	£5,148	£5,792	£23,595
Profit After Tax	£3,140	£3,354	£3,757	£4,170	£4,692	£19,112
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£3,144	£3,358	£11,457	£17,915	£22,982	£58,855
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
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