Flat E1 3 beds 2 baths

Sutton Street, Shadwell, London E1

London, England · E1

Initial Investment

First Year

£180,982First Year

Profit From Rental Income

After 5 Years

£28,202

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£56,771

↗ 10%After 5 Years

Return On Investment

47%

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	£35,088	£35,614	£36,505	£37,417	£38,540	£183,164
Total Expenses	£29,337	£29,482	£29,657	£29,836	£30,034	£148,346
Profit Before Tax	£5,751	£6,132	£6,848	£7,581	£8,506	£34,818
Profit After Tax	£4,658	£4,967	£5,547	£6,141	£6,890	£28,202
Change In Property Value	£5	£5	£10,999	£19,634	£26,127	£56,771
Net Return	£4,664	£4,973	£16,546	£25,774	£33,016	£84,973
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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