Flat E1 1 bed 1 bath

Stepney Green, London E1

London, England · E1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£1,467

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

34%

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	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£17,626	£17,698	£17,785	£17,875	£17,973	£88,958
Profit Before Tax	£-226	£-37	£317	£680	£1,139	£1,873
Profit After Tax	£-226	£-37	£257	£551	£922	£1,467
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£-223	£-34	£7,257	£13,046	£17,550	£37,597
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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