Flat E1 2 beds 1 bath

Leman Street, London E1

London, England · E1

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£65,436

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 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	£57,420	£58,281	£59,738	£61,232	£63,069	£299,740
Total Expenses	£43,450	£43,582	£43,770	£43,964	£44,190	£218,955
Profit Before Tax	£13,971	£14,700	£15,968	£17,268	£18,879	£80,785
Profit After Tax	£11,316	£11,907	£12,934	£13,987	£15,292	£65,436
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£11,325	£11,916	£30,934	£46,118	£58,049	£158,342
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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