Flat E1 2 beds 2 baths

Sterling Mansions, 75 Leman Street E1

London, England · E1

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£53,022

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 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	£63,804	£64,761	£66,380	£68,040	£70,081	£333,066
Total Expenses	£52,935	£53,189	£53,499	£53,816	£54,167	£267,606
Profit Before Tax	£10,869	£11,572	£12,881	£14,224	£15,914	£65,459
Profit After Tax	£8,804	£9,373	£10,434	£11,521	£12,890	£53,022
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£8,814	£9,383	£30,434	£47,222	£60,398	£156,250
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
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