Flat E1 2 beds 1 bath

Hemming Street, London E1

London, England · E1

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£42,861

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 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	£39,876	£40,474	£41,486	£42,523	£43,799	£208,158
Total Expenses	£30,784	£30,890	£31,034	£31,182	£31,352	£155,243
Profit Before Tax	£9,092	£9,584	£10,452	£11,341	£12,447	£52,915
Profit After Tax	£7,364	£7,763	£8,466	£9,186	£10,082	£42,861
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£7,370	£7,769	£20,966	£31,499	£39,774	£107,379
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	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