Flat E1 2 beds 2 baths

Ratcliffe Cross Street, London E1

London, England · E1

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£32,587

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 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	£31,896	£32,374	£33,184	£34,013	£35,034	£166,501
Total Expenses	£25,025	£25,119	£25,243	£25,370	£25,514	£126,271
Profit Before Tax	£6,871	£7,255	£7,941	£8,644	£9,519	£40,230
Profit After Tax	£5,565	£5,877	£6,432	£7,001	£7,711	£32,587
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£5,570	£5,882	£16,431	£24,850	£31,462	£84,196
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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