Flat E1 1 bed 1 bath

Bermuda Way, Santiago Court E1

London, England · E1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£16,173

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

50%

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	£19,140	£19,427	£19,913	£20,411	£21,023	£99,913
Total Expenses	£15,817	£15,891	£15,983	£16,076	£16,180	£79,947
Profit Before Tax	£3,324	£3,536	£3,930	£4,334	£4,843	£19,966
Profit After Tax	£2,692	£2,864	£3,183	£3,511	£3,923	£16,173
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,695	£2,867	£9,183	£14,221	£18,175	£47,141
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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