Flat E1 2 beds 2 baths

Bouchon Point, 7 Cendal Crescent, London E1

London, England · E1

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£30,121

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£60,389

↗ 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	£37,320	£37,880	£38,827	£39,797	£40,991	£194,815
Total Expenses	£31,174	£31,327	£31,513	£31,703	£31,912	£157,629
Profit Before Tax	£6,146	£6,553	£7,314	£8,095	£9,079	£37,187
Profit After Tax	£4,978	£5,308	£5,924	£6,557	£7,354	£30,121
Change In Property Value	£6	£6	£11,700	£20,885	£27,792	£60,389
Net Return	£4,984	£5,313	£17,625	£27,442	£35,146	£90,510
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