Flat E1 1 bed 1 bath

Stable Walk, London E1

London, England · E1

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£29,280

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£58,840

↗ 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	£36,360	£36,905	£37,828	£38,774	£39,937	£189,804
Total Expenses	£30,388	£30,537	£30,719	£30,904	£31,108	£153,656
Profit Before Tax	£5,972	£6,368	£7,109	£7,870	£8,829	£36,148
Profit After Tax	£4,838	£5,158	£5,759	£6,375	£7,151	£29,280
Change In Property Value	£6	£6	£11,400	£20,349	£27,079	£58,840
Net Return	£4,843	£5,164	£17,159	£26,724	£34,230	£88,120
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