Flat E1 1 bed 1 bath

Henriques Street, London E1

London, England · E1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£18,229

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 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	£20,736	£21,047	£21,573	£22,113	£22,776	£108,245
Total Expenses	£16,968	£17,045	£17,141	£17,238	£17,347	£85,740
Profit Before Tax	£3,768	£4,002	£4,433	£4,874	£5,428	£22,505
Profit After Tax	£3,052	£3,242	£3,590	£3,948	£4,397	£18,229
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,055	£3,245	£10,091	£15,551	£19,837	£51,778
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