Flat E1 2 beds 2 baths

Stable Walk, Goodman's Fields E1

London, England · E1

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£56,826

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 10%After 5 Years

Return On Investment

52%

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	£50,724	£51,485	£52,772	£54,091	£55,714	£264,786
Total Expenses	£38,614	£38,736	£38,908	£39,084	£39,289	£194,630
Profit Before Tax	£12,110	£12,749	£13,864	£15,008	£16,426	£70,156
Profit After Tax	£9,809	£10,326	£11,230	£12,156	£13,305	£56,826
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£9,817	£10,334	£27,130	£40,538	£51,073	£138,893
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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