Flat E1 2 beds 1 bath

Coventry Road, London E1

London, England · E1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£14,422

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

49%

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	£19,140	£19,427	£19,913	£20,411	£21,023	£99,913
Total Expenses	£16,231	£16,315	£16,415	£16,518	£16,631	£82,109
Profit Before Tax	£2,910	£3,112	£3,498	£3,893	£4,392	£17,805
Profit After Tax	£2,357	£2,521	£2,833	£3,153	£3,558	£14,422
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,360	£2,524	£8,833	£13,863	£17,810	£45,390
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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