Flat E1 1 bed 1 bath

Georgette Apartments, London, London E1

London, England · E1

Initial Investment

First Year

£67,150First Year

Profit From Rental Income

After 5 Years

£14,338

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£22,762

↗ 10%After 5 Years

Return On Investment

55%

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	£14,064	£14,275	£14,632	£14,998	£15,448	£73,416
Total Expenses	£11,042	£11,083	£11,138	£11,194	£11,258	£55,715
Profit Before Tax	£3,022	£3,192	£3,494	£3,804	£4,190	£17,701
Profit After Tax	£2,448	£2,585	£2,830	£3,081	£3,394	£14,338
Change In Property Value	£2	£2	£4,410	£7,872	£10,475	£22,762
Net Return	£2,450	£2,588	£7,240	£10,953	£13,869	£37,100
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	21%	55%

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