Flat E1 2 beds 1 bath

39 Portelet Road E1

London, England · E1

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£18,926

↗ 15%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	£20,731	£20,837	£20,964	£21,094	£21,236	£104,862
Profit Before Tax	£3,833	£4,095	£4,592	£5,101	£5,744	£23,365
Profit After Tax	£3,105	£3,317	£3,719	£4,132	£4,653	£18,926
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£3,108	£3,321	£11,420	£17,877	£22,943	£58,669
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