Flat E1 1 bed 1 bath

Stable Walk, London E1

London, England · E1

Initial Investment

First Year

£303,150First Year

Profit From Rental Income

After 5 Years

£47,452

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£92,802

↗ 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	£57,360	£58,220	£59,676	£61,168	£63,003	£299,427
Total Expenses	£47,640	£47,869	£48,149	£48,435	£48,751	£240,844
Profit Before Tax	£9,720	£10,351	£11,527	£12,733	£14,252	£58,583
Profit After Tax	£7,873	£8,384	£9,337	£10,314	£11,544	£47,452
Change In Property Value	£9	£9	£17,980	£32,095	£42,709	£92,802
Net Return	£7,882	£8,393	£27,317	£42,409	£54,253	£140,255
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
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