Flat E1 2 beds 2 baths

Wilson Tower, Christian Street, London E1

London, England · E1

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£15,029

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£43,356

↗ 10%After 5 Years

Return On Investment

43%

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	£26,796	£27,198	£27,878	£28,575	£29,432	£139,879
Total Expenses	£23,943	£24,089	£24,256	£24,427	£24,610	£121,325
Profit Before Tax	£2,853	£3,109	£3,622	£4,148	£4,822	£18,554
Profit After Tax	£2,311	£2,518	£2,934	£3,360	£3,906	£15,029
Change In Property Value	£4	£4	£8,400	£14,994	£19,953	£43,356
Net Return	£2,315	£2,522	£11,334	£18,354	£23,859	£58,385
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	14%	18%	43%

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