Flat E1W 2 beds 2 baths

Arrival Square, London E1W

London, England · E1W

Initial Investment

First Year

£408,250First Year

Profit From Rental Income

After 5 Years

£-11,643

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£120,261

↗ 10%After 5 Years

Return On Investment

27%

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	£48,936	£49,670	£50,912	£52,185	£53,750	£255,453
Total Expenses	£53,115	£53,234	£53,402	£53,573	£53,772	£267,095
Profit Before Tax	£-4,179	£-3,564	£-2,490	£-1,388	£-22	£-11,643
Profit After Tax	£-4,179	£-3,564	£-2,490	£-1,388	£-22	£-11,643
Change In Property Value	£12	£12	£23,300	£41,591	£55,346	£120,261
Net Return	£-4,167	£-3,553	£20,811	£40,203	£55,324	£108,618
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

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