Flat E1 1 bed 1 bath

Chaucer Gardens, London E1

London, England · E1

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£36,191

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 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	£44,340	£45,005	£46,130	£47,283	£48,702	£231,461
Total Expenses	£36,942	£37,122	£37,341	£37,564	£37,811	£186,780
Profit Before Tax	£7,398	£7,883	£8,790	£9,719	£10,891	£44,680
Profit After Tax	£5,992	£6,385	£7,120	£7,873	£8,821	£36,191
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£5,999	£6,392	£21,020	£32,685	£41,839	£107,935
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	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