Flat E1 2 beds 1 bath

3 Candle Street, Stepney E1

London, England · E1

Initial Investment

First Year

£56,350First Year

Profit From Rental Income

After 5 Years

£6,693

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£19,046

↗ 10%After 5 Years

Return On Investment

46%

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	£11,772	£11,949	£12,247	£12,553	£12,930	£61,451
Total Expenses	£10,497	£10,561	£10,634	£10,708	£10,789	£53,189
Profit Before Tax	£1,275	£1,388	£1,614	£1,845	£2,142	£8,263
Profit After Tax	£1,033	£1,124	£1,307	£1,495	£1,735	£6,693
Change In Property Value	£2	£2	£3,690	£6,587	£8,765	£19,046
Net Return	£1,034	£1,126	£4,997	£8,081	£10,500	£25,739
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	19%	46%

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