Flat E1 1 bed 1 bath

Harrison House, Martineau Square, Tower Hamlets E1

London, England · E1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£16,054

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 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	£21,048	£21,364	£21,898	£22,445	£23,119	£109,873
Total Expenses	£17,803	£17,894	£18,003	£18,115	£18,238	£90,053
Profit Before Tax	£3,245	£3,470	£3,894	£4,330	£4,880	£19,820
Profit After Tax	£2,629	£2,810	£3,154	£3,507	£3,953	£16,054
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£2,632	£2,814	£9,755	£15,289	£19,631	£50,120
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
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