Flat E1 2 beds 1 bath

Hindmarsh Close, Shadwell, London E1

London, England · E1

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£19,856

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 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	£22,008	£22,338	£22,897	£23,469	£24,173	£114,885
Total Expenses	£17,889	£17,968	£18,066	£18,168	£18,281	£90,371
Profit Before Tax	£4,119	£4,370	£4,830	£5,301	£5,892	£24,514
Profit After Tax	£3,337	£3,540	£3,912	£4,294	£4,773	£19,856
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£3,340	£3,544	£10,813	£16,611	£21,163	£55,470
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	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