Flat E1 1 bed 1 bath

Georgette Apartments, 10 Cendal Crescent, London E1

London, England · E1

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£29,873

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£59,873

↗ 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	£37,008	£37,563	£38,502	£39,465	£40,649	£193,187
Total Expenses	£30,912	£31,064	£31,249	£31,437	£31,645	£156,307
Profit Before Tax	£6,096	£6,499	£7,254	£8,028	£9,004	£36,880
Profit After Tax	£4,938	£5,264	£5,875	£6,503	£7,293	£29,873
Change In Property Value	£6	£6	£11,600	£20,706	£27,554	£59,873
Net Return	£4,943	£5,270	£17,476	£27,209	£34,847	£89,745
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