Flat E1 2 beds 2 baths

New Drum Street, London E1

London, England · E1

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£75,040

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£144,520

↗ 10%After 5 Years

Return On Investment

44%

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	£89,316	£90,656	£92,922	£95,245	£98,103	£466,242
Total Expenses	£73,909	£74,260	£74,689	£75,128	£75,615	£373,600
Profit Before Tax	£15,407	£16,396	£18,233	£20,117	£22,488	£92,642
Profit After Tax	£12,480	£13,281	£14,769	£16,295	£18,215	£75,040
Change In Property Value	£14	£14	£28,001	£49,981	£66,510	£144,520
Net Return	£12,494	£13,295	£42,770	£66,276	£84,725	£219,560
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	13%	17%	44%

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