Flat E1 1 bed 1 bath

Times Square, London E1

London, England · E1

Initial Investment

First Year

£145,650First Year

Profit From Rental Income

After 5 Years

£22,625

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£46,350

↗ 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	£28,644	£29,074	£29,801	£30,546	£31,462	£149,526
Total Expenses	£24,043	£24,164	£24,309	£24,457	£24,621	£121,594
Profit Before Tax	£4,601	£4,910	£5,492	£6,088	£6,841	£27,932
Profit After Tax	£3,726	£3,977	£4,448	£4,932	£5,541	£22,625
Change In Property Value	£4	£4	£8,980	£16,030	£21,331	£46,350
Net Return	£3,731	£3,981	£13,428	£20,961	£26,872	£68,974
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