Flat E1 2 beds 1 bath

Barnardo Street, Shadwell, London E1

London, England · E1

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£16,986

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 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	£19,776	£20,073	£20,574	£21,089	£21,721	£103,233
Total Expenses	£16,277	£16,353	£16,446	£16,541	£16,647	£82,263
Profit Before Tax	£3,499	£3,720	£4,129	£4,548	£5,075	£20,971
Profit After Tax	£2,834	£3,013	£3,344	£3,684	£4,110	£16,986
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£2,837	£3,016	£9,544	£14,751	£18,838	£48,987
Return From Rental Income (%)	3%	3%	3%	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