Flat E1 2 beds 1 bath

Heneage Street, London E1

London, England · E1

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£28,017

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£48,001

↗ 10%After 5 Years

Return On Investment

50%

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	£29,664	£30,109	£30,862	£31,633	£32,582	£154,850
Total Expenses	£23,815	£23,915	£24,042	£24,172	£24,318	£120,261
Profit Before Tax	£5,849	£6,194	£6,820	£7,462	£8,265	£34,589
Profit After Tax	£4,737	£5,017	£5,524	£6,044	£6,694	£28,017
Change In Property Value	£5	£5	£9,300	£16,601	£22,091	£48,001
Net Return	£4,742	£5,022	£14,824	£22,645	£28,785	£76,018
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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