Flat E1 1 bed 1 bath

Crowder Street, London E1

London, England · E1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£11,769

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 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	£17,544	£17,807	£18,252	£18,709	£19,270	£91,582
Total Expenses	£15,220	£15,305	£15,405	£15,506	£15,617	£77,053
Profit Before Tax	£2,324	£2,502	£2,848	£3,202	£3,653	£14,529
Profit After Tax	£1,882	£2,027	£2,307	£2,594	£2,959	£11,769
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£1,885	£2,029	£7,807	£12,412	£16,024	£40,157
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	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