Flat E1 2 beds 2 baths

Old Castle Street, Spitalfields E1

London, England · E1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£12,123

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

40%

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	£28,704	£29,135	£29,863	£30,609	£31,528	£149,839
Total Expenses	£26,588	£26,766	£26,965	£27,168	£27,385	£134,872
Profit Before Tax	£2,116	£2,368	£2,898	£3,441	£4,143	£14,966
Profit After Tax	£1,714	£1,918	£2,347	£2,787	£3,356	£12,123
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£1,718	£1,923	£11,348	£18,853	£24,734	£58,576
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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