Flat E1 2 beds 2 baths

Carillon Court, Greatorex Street, Brick Lane, London E1

London, England · E1

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£24,639

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£50,066

↗ 10%After 5 Years

Return On Investment

47%

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	£30,948	£31,412	£32,198	£33,002	£33,993	£161,553
Total Expenses	£25,931	£26,060	£26,216	£26,375	£26,551	£131,134
Profit Before Tax	£5,017	£5,352	£5,982	£6,627	£7,442	£30,419
Profit After Tax	£4,064	£4,335	£4,845	£5,368	£6,028	£24,639
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£4,068	£4,340	£14,545	£22,683	£29,069	£74,705
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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