Flat E1 2 beds 1 bath

Johnson Lock Court, Candle Street, Stepney, London E1

London, England · E1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£24,051

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£30,300	£30,754	£31,523	£32,311	£33,281	£158,170
Total Expenses	£25,406	£25,532	£25,685	£25,841	£26,013	£128,478
Profit Before Tax	£4,894	£5,222	£5,838	£6,470	£7,267	£29,693
Profit After Tax	£3,964	£4,230	£4,729	£5,241	£5,887	£24,051
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£3,969	£4,235	£14,229	£22,199	£28,453	£73,085
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