Flat E15 2 beds 2 baths

Unex Tower, Station Street, London E15

London, England · E15

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£46,377

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

54%

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	£40,800	£41,412	£42,447	£43,508	£44,814	£212,982
Total Expenses	£30,877	£30,984	£31,131	£31,281	£31,454	£155,726
Profit Before Tax	£9,923	£10,428	£11,317	£12,228	£13,360	£57,256
Profit After Tax	£8,038	£8,447	£9,167	£9,905	£10,822	£46,377
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£8,044	£8,453	£21,667	£32,218	£40,514	£110,895
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

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