Flat E1 1 bed 1 bath

Dryden Building, Commercial Road, London E1

London, England · E1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£18,569

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£23,928	£24,287	£24,894	£25,516	£26,282	£124,907
Total Expenses	£20,163	£20,265	£20,388	£20,514	£20,652	£101,982
Profit Before Tax	£3,765	£4,022	£4,506	£5,003	£5,630	£22,925
Profit After Tax	£3,050	£3,257	£3,650	£4,052	£4,560	£18,569
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,053	£3,261	£11,150	£17,440	£22,375	£57,280
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	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