Flat E1 4 beds 1 bath

Quaker Street, London E1

London, England · E1

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£30,664

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 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	£37,956	£38,525	£39,488	£40,476	£41,690	£198,135
Total Expenses	£31,698	£31,854	£32,043	£32,236	£32,449	£160,279
Profit Before Tax	£6,258	£6,671	£7,446	£8,240	£9,241	£37,857
Profit After Tax	£5,069	£5,404	£6,031	£6,675	£7,486	£30,664
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£5,075	£5,410	£17,931	£27,916	£35,752	£92,085
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