Flat E1 2 beds 2 baths

Bouchon Point, Silk District, London, London E1

London, England · E1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£27,473

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

43%

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	£42,000	£42,630	£43,696	£44,788	£46,132	£219,246
Total Expenses	£36,673	£36,844	£37,051	£37,263	£37,498	£185,329
Profit Before Tax	£5,328	£5,786	£6,645	£7,525	£8,634	£33,917
Profit After Tax	£4,315	£4,687	£5,382	£6,095	£6,993	£27,473
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£4,322	£4,694	£19,382	£31,085	£40,249	£99,733
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	43%

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