Flat E1 4 beds 2 baths

Flat 12 Ryder House, Colebert Avenue, London E1

London, England · E1

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£22,726

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 10%After 5 Years

Return On Investment

51%

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	£24,240	£24,604	£25,219	£25,849	£26,625	£126,536
Total Expenses	£19,501	£19,583	£19,687	£19,794	£19,914	£98,479
Profit Before Tax	£4,740	£5,021	£5,531	£6,055	£6,710	£28,057
Profit After Tax	£3,839	£4,067	£4,480	£4,904	£5,435	£22,726
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£3,843	£4,071	£12,081	£18,471	£23,488	£61,953
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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