Flat E1 1 bed 1 bath

Sidney Street, London E1

London, England · E1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£15,806

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

48%

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	£20,736	£21,047	£21,573	£22,113	£22,776	£108,245
Total Expenses	£17,541	£17,631	£17,739	£17,850	£17,971	£88,732
Profit Before Tax	£3,195	£3,416	£3,834	£4,263	£4,805	£19,513
Profit After Tax	£2,588	£2,767	£3,106	£3,453	£3,892	£15,806
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,591	£2,770	£9,606	£15,056	£19,332	£49,355
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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