Flat E1 3 beds 1 bath

Wyllen Close, London E1

London, England · E1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£22,667

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

47%

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	£24,095	£24,216	£24,361	£24,510	£24,673	£121,855
Profit Before Tax	£4,609	£4,919	£5,502	£6,100	£6,854	£27,984
Profit After Tax	£3,733	£3,984	£4,457	£4,941	£5,552	£22,667
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£3,738	£3,989	£13,457	£21,006	£26,930	£69,120
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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