Flat E1 1 bed 1 bath

Flat 25, Odette Duval House, London E1

London, England · E1

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£8,760

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£21,678

↗ 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	£13,392	£13,593	£13,933	£14,281	£14,709	£69,908
Total Expenses	£11,671	£11,737	£11,814	£11,893	£11,978	£59,093
Profit Before Tax	£1,721	£1,856	£2,119	£2,388	£2,731	£10,815
Profit After Tax	£1,394	£1,503	£1,716	£1,935	£2,212	£8,760
Change In Property Value	£2	£2	£4,200	£7,497	£9,977	£21,678
Net Return	£1,396	£1,505	£5,916	£9,432	£12,189	£30,438
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	15%	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