Flat E1W 2 beds 1 bath

Prusom Street, London E1W

London, England · E1W

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£-10,875

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 10%After 5 Years

Return On Investment

24%

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	£17,220	£17,478	£17,915	£18,363	£18,914	£89,891
Total Expenses	£19,989	£20,061	£20,147	£20,236	£20,334	£100,766
Profit Before Tax	£-2,769	£-2,582	£-2,232	£-1,873	£-1,420	£-10,875
Profit After Tax	£-2,769	£-2,582	£-2,232	£-1,873	£-1,420	£-10,875
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£-2,765	£-2,578	£5,968	£12,765	£18,058	£31,448
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	14%	24%

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