Flat E1 3 beds 2 baths

New Drum Street, London E1

London, England · E1

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£44,731

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£54,228	£55,041	£56,417	£57,828	£59,563	£283,078
Total Expenses	£45,070	£45,287	£45,552	£45,823	£46,123	£227,854
Profit Before Tax	£9,158	£9,754	£10,865	£12,005	£13,440	£55,223
Profit After Tax	£7,418	£7,901	£8,801	£9,724	£10,886	£44,731
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£7,427	£7,909	£25,801	£40,070	£51,268	£132,475
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