Flat E1 1 bed 1 bath

Dunstan Houses, Stepney Green, London E1

London, England · E1

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£19,949

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£25,524	£25,907	£26,555	£27,218	£28,035	£133,239
Total Expenses	£21,474	£21,583	£21,713	£21,847	£21,993	£108,610
Profit Before Tax	£4,050	£4,324	£4,841	£5,372	£6,042	£24,628
Profit After Tax	£3,280	£3,502	£3,921	£4,351	£4,894	£19,949
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£3,284	£3,506	£11,922	£18,631	£23,897	£61,240
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	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