Flat E1 2 beds 2 baths

Alie Street, London E1

London, England · E1

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£43,351

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 10%After 5 Years

Return On Investment

46%

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	£52,632	£53,421	£54,757	£56,126	£57,810	£274,746
Total Expenses	£43,758	£43,970	£44,227	£44,490	£44,782	£221,226
Profit Before Tax	£8,874	£9,452	£10,530	£11,636	£13,028	£53,520
Profit After Tax	£7,188	£7,656	£8,529	£9,425	£10,553	£43,351
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£7,196	£7,664	£25,030	£38,878	£49,746	£128,515
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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