Flat E1 1 bed 1 bath

Crofts Street, Tower Hill E1

London, England · E1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£23,714

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

49%

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	£27,120	£27,527	£28,215	£28,920	£29,788	£141,570
Total Expenses	£22,222	£22,323	£22,449	£22,578	£22,721	£112,293
Profit Before Tax	£4,898	£5,203	£5,766	£6,343	£7,067	£29,277
Profit After Tax	£3,967	£4,215	£4,670	£5,137	£5,724	£23,714
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£3,972	£4,219	£13,170	£20,310	£25,915	£67,586
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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