Flat E1 0 beds 1 bath

Piazza Walk, London E1

London, England · E1

Initial Investment

First Year

£233,482First Year

Profit From Rental Income

After 5 Years

£48,993

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£72,255

↗ 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	£44,652	£45,322	£46,455	£47,616	£49,045	£233,089
Total Expenses	£34,236	£34,349	£34,505	£34,665	£34,850	£172,605
Profit Before Tax	£10,416	£10,973	£11,950	£12,951	£14,194	£60,485
Profit After Tax	£8,437	£8,888	£9,679	£10,490	£11,497	£48,993
Change In Property Value	£7	£7	£13,999	£24,989	£33,253	£72,255
Net Return	£8,444	£8,895	£23,679	£35,479	£44,750	£121,247
Return From Rental Income (%)	4%	4%	4%	4%	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