Flat E1 2 beds 0 baths

The Cloisters, Spitalfields, London E1

London, England · E1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£26,455

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£27,120	£27,527	£28,215	£28,920	£29,788	£141,570
Total Expenses	£21,574	£21,661	£21,772	£21,887	£22,016	£108,910
Profit Before Tax	£5,546	£5,866	£6,443	£7,034	£7,772	£32,660
Profit After Tax	£4,492	£4,752	£5,219	£5,697	£6,295	£26,455
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,497	£4,756	£13,719	£20,870	£26,486	£70,327
Return From Rental Income (%)	3%	3%	4%	4%	5%	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