Flat E1 0 beds 0 baths

Coopers Close, Stepney, London E1

London, England · E1

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£11,115

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

49%

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	£15,312	£15,542	£15,930	£16,328	£16,818	£79,931
Total Expenses	£13,084	£13,154	£13,236	£13,321	£13,413	£66,208
Profit Before Tax	£2,228	£2,388	£2,694	£3,008	£3,405	£13,723
Profit After Tax	£1,805	£1,934	£2,182	£2,436	£2,758	£11,115
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£1,807	£1,937	£6,982	£11,004	£14,160	£35,890
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	10%	15%	19%	49%

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