Flat E1 1 bed 1 bath

Piazza Walk, London E1

London, England · E1

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£41,925

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£82,480

↗ 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	£50,976	£51,741	£53,034	£54,360	£55,991	£266,102
Total Expenses	£42,396	£42,601	£42,851	£43,106	£43,389	£214,343
Profit Before Tax	£8,580	£9,140	£10,183	£11,254	£12,602	£51,759
Profit After Tax	£6,950	£7,403	£8,249	£9,116	£10,208	£41,925
Change In Property Value	£8	£8	£15,980	£28,525	£37,958	£82,480
Net Return	£6,958	£7,411	£24,229	£37,641	£48,166	£124,404
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	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