Flat E13 2 beds 2 baths

St Pier Court, Upton Gardens, London E13

London, England · E13

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£32,797

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£50,066

↗ 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	£31,320	£31,790	£32,585	£33,399	£34,401	£163,495
Total Expenses	£24,374	£24,467	£24,590	£24,715	£24,858	£123,005
Profit Before Tax	£6,946	£7,322	£7,995	£8,684	£9,543	£40,490
Profit After Tax	£5,626	£5,931	£6,476	£7,034	£7,730	£32,797
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£5,631	£5,936	£16,176	£24,349	£30,771	£82,863
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