Flat E1 3 beds 1 bath

Barnardo Street, Shadwell, London E1

London, England · E1

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£23,255

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£47,485

↗ 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	£29,352	£29,792	£30,537	£31,301	£32,240	£153,221
Total Expenses	£24,621	£24,744	£24,892	£25,044	£25,211	£124,511
Profit Before Tax	£4,731	£5,049	£5,645	£6,257	£7,029	£28,710
Profit After Tax	£3,832	£4,089	£4,573	£5,068	£5,693	£23,255
Change In Property Value	£5	£5	£9,200	£16,422	£21,853	£47,485
Net Return	£3,837	£4,094	£13,773	£21,490	£27,547	£70,741
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