Flat E1 4 beds 3 baths

Carlton Square Conservation Area, Stepney Green E1

London, England · E1

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£90,068

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 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	£76,560	£77,708	£79,651	£81,642	£84,092	£399,654
Total Expenses	£57,266	£57,427	£57,664	£57,907	£58,195	£288,459
Profit Before Tax	£19,294	£20,282	£21,987	£23,735	£25,897	£111,195
Profit After Tax	£15,628	£16,428	£17,810	£19,226	£20,977	£90,068
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£15,640	£16,440	£41,810	£62,066	£77,986	£213,942
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	18%	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