Flat E1 2 beds 2 baths

Quaker Street, Shoreditch, London E1

London, England · E1

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£26,964

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£35,088	£35,614	£36,505	£37,417	£38,540	£183,164
Total Expenses	£29,630	£29,782	£29,963	£30,149	£30,353	£149,876
Profit Before Tax	£5,458	£5,833	£6,542	£7,269	£8,187	£33,288
Profit After Tax	£4,421	£4,725	£5,299	£5,888	£6,632	£26,964
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£4,426	£4,730	£16,299	£25,523	£32,761	£83,739
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	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