Flat E1 1 bed 1 bath

Hayfield Passage, Stepney Green E1

London, England · E1

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£13,585

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£29,420

↗ 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	£18,180	£18,453	£18,914	£19,387	£19,968	£94,902
Total Expenses	£15,443	£15,524	£15,620	£15,718	£15,826	£78,131
Profit Before Tax	£2,737	£2,929	£3,294	£3,669	£4,143	£16,771
Profit After Tax	£2,217	£2,372	£2,668	£2,972	£3,356	£13,585
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£2,220	£2,375	£8,368	£13,146	£16,895	£43,005
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	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