Flat E1 1 bed 1 bath

Avantgarde Place, Shoreditch, London E1

London, England · E1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£25,431

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£31,896	£32,374	£33,184	£34,013	£35,034	£166,501
Total Expenses	£26,717	£26,850	£27,010	£27,174	£27,355	£135,106
Profit Before Tax	£5,179	£5,525	£6,174	£6,839	£7,679	£31,396
Profit After Tax	£4,195	£4,475	£5,001	£5,540	£6,220	£25,431
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£4,200	£4,480	£15,001	£23,390	£29,974	£77,045
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