Flat E1W 1 bed 1 bath

St. Katharines Way, London E1W

London, England · E1W

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£39,149

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£57,808

↗ 10%After 5 Years

Return On Investment

53%

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	£36,156	£36,698	£37,616	£38,556	£39,713	£188,739
Total Expenses	£27,834	£27,934	£28,069	£28,206	£28,365	£140,407
Profit Before Tax	£8,322	£8,765	£9,547	£10,350	£11,348	£48,332
Profit After Tax	£6,741	£7,099	£7,733	£8,383	£9,192	£39,149
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£6,747	£7,105	£18,934	£28,376	£35,796	£96,957
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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