Flat E1 1 bed 1 bath

Royal Mint Street, London E1

London, England · E1

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£35,215

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£65,550

↗ 10%After 5 Years

Return On Investment

48%

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	£40,512	£41,120	£42,148	£43,201	£44,497	£211,478
Total Expenses	£33,245	£33,398	£33,586	£33,779	£33,994	£168,003
Profit Before Tax	£7,267	£7,722	£8,561	£9,422	£10,503	£43,476
Profit After Tax	£5,886	£6,255	£6,935	£7,632	£8,507	£35,215
Change In Property Value	£6	£6	£12,700	£22,670	£30,167	£65,550
Net Return	£5,893	£6,261	£19,635	£30,302	£38,675	£100,765
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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