Flat E1 1 bed 1 bath

Cephas Avenue, Stepney, London E1

London, England · E1

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£21,581

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 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	£27,432	£27,843	£28,540	£29,253	£30,131	£143,199
Total Expenses	£23,046	£23,162	£23,301	£23,444	£23,601	£116,555
Profit Before Tax	£4,386	£4,681	£5,238	£5,809	£6,530	£26,644
Profit After Tax	£3,552	£3,792	£4,243	£4,705	£5,289	£21,581
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£3,557	£3,796	£12,843	£20,057	£25,717	£65,970
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	19%	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