Flat E1 4 beds 3 baths

Folgate Street, London E1

London, England · E1

Initial Investment

First Year

£472,250First Year

Profit From Rental Income

After 5 Years

£76,242

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£136,778

↗ 10%After 5 Years

Return On Investment

45%

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	£84,540	£85,808	£87,953	£90,152	£92,857	£441,310
Total Expenses	£68,723	£69,027	£69,407	£69,796	£70,231	£347,185
Profit Before Tax	£15,817	£16,781	£18,546	£20,356	£22,626	£94,126
Profit After Tax	£12,811	£13,592	£15,022	£16,488	£18,327	£76,242
Change In Property Value	£13	£13	£26,501	£47,303	£62,947	£136,778
Net Return	£12,825	£13,606	£41,523	£63,792	£81,274	£213,020
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	17%	45%

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