Flat E1 1 bed 1 bath

23 Argyle Road, Mile End, London E1

London, England · E1

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-320

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£10,323

↗ 10%After 5 Years

Return On Investment

32%

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	£6,384	£6,480	£6,642	£6,808	£7,012	£33,325
Total Expenses	£6,606	£6,661	£6,721	£6,781	£6,844	£33,613
Profit Before Tax	£-222	£-182	£-79	£27	£168	£-288
Profit After Tax	£-222	£-182	£-79	£27	£136	£-320
Change In Property Value	£1	£1	£2,000	£3,570	£4,751	£10,323
Net Return	£-221	£-181	£1,921	£3,597	£4,887	£10,003
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	12%	16%	32%

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