Flat E1 5 beds 2 baths

Senrab Street, London E1

London, England · E1

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£64,031

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

45%

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	£76,560	£77,708	£79,651	£81,642	£84,092	£399,654
Total Expenses	£63,422	£63,724	£64,094	£64,472	£64,891	£320,603
Profit Before Tax	£13,138	£13,984	£15,557	£17,170	£19,201	£79,050
Profit After Tax	£10,642	£11,327	£12,601	£13,908	£15,553	£64,031
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£10,654	£11,339	£36,602	£56,749	£72,562	£187,905
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	13%	17%	45%

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