Flat E1 1 bed 1 bath

Wheler Street, Shoreditch E1

London, England · E1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£21,333

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£27,120	£27,527	£28,215	£28,920	£29,788	£141,570
Total Expenses	£22,785	£22,899	£23,037	£23,178	£23,333	£115,233
Profit Before Tax	£4,335	£4,627	£5,178	£5,742	£6,455	£26,337
Profit After Tax	£3,511	£3,748	£4,194	£4,651	£5,228	£21,333
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£3,516	£3,752	£12,694	£19,824	£25,419	£65,205
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	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