Flat E14 1 bed 1 bath

Byron St, London E14

London, England · E14

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£27,972

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£45,421

↗ 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	£28,152	£28,574	£29,289	£30,021	£30,921	£146,957
Total Expenses	£22,272	£22,360	£22,475	£22,592	£22,725	£112,424
Profit Before Tax	£5,880	£6,214	£6,814	£7,429	£8,197	£34,533
Profit After Tax	£4,763	£5,033	£5,519	£6,017	£6,639	£27,972
Change In Property Value	£4	£4	£8,800	£15,708	£20,903	£45,421
Net Return	£4,767	£5,038	£14,319	£21,726	£27,543	£73,393
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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