Flat E1 1 bed 1 bath

Folgate Street, Spitalfields E1

London, England · E1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£8,137

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

41%

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	£20,736	£21,047	£21,573	£22,113	£22,776	£108,245
Total Expenses	£19,354	£19,486	£19,633	£19,783	£19,943	£98,198
Profit Before Tax	£1,382	£1,561	£1,940	£2,330	£2,833	£10,046
Profit After Tax	£1,119	£1,264	£1,572	£1,887	£2,295	£8,137
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£1,123	£1,268	£8,072	£13,490	£17,735	£41,687
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	41%

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