Flat E1 1 bed 1 bath

Henriques Street, London E1

London, England · E1

Initial Investment

First Year

£107,937First Year

Profit From Rental Income

After 5 Years

£16,682

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£35,227

↗ 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	£21,768	£22,095	£22,647	£23,213	£23,909	£113,632
Total Expenses	£18,393	£18,487	£18,600	£18,715	£18,842	£93,037
Profit Before Tax	£3,375	£3,607	£4,047	£4,498	£5,068	£20,595
Profit After Tax	£2,734	£2,922	£3,278	£3,643	£4,105	£16,682
Change In Property Value	£3	£3	£6,825	£12,183	£16,212	£35,227
Net Return	£2,737	£2,925	£10,103	£15,826	£20,317	£51,909
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