Flat E1 3 beds 1 bath

Tinsley Road, London E1

London, England · E1

Initial Investment

First Year

£128,499First Year

Profit From Rental Income

After 5 Years

£18,768

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£24,600	£24,969	£25,593	£26,233	£27,020	£128,415
Total Expenses	£20,830	£20,924	£21,040	£21,159	£21,291	£105,245
Profit Before Tax	£3,770	£4,045	£4,553	£5,074	£5,729	£23,170
Profit After Tax	£3,054	£3,276	£3,688	£4,110	£4,640	£18,768
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£3,058	£3,280	£11,688	£18,390	£23,643	£60,059
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	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