Flat E1 0 beds 1 bath

Gibson Close, London E1

London, England · E1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£10,433

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£23,743

↗ 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	£14,676	£14,896	£15,269	£15,650	£16,120	£76,611
Total Expenses	£12,593	£12,661	£12,741	£12,823	£12,913	£63,731
Profit Before Tax	£2,083	£2,235	£2,527	£2,827	£3,207	£12,880
Profit After Tax	£1,687	£1,811	£2,047	£2,290	£2,598	£10,433
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£1,690	£1,813	£6,647	£10,501	£13,524	£34,175
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	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