Flat E2 3 beds 3 baths

Regents View, Emma Street E2

London, England · E2

Initial Investment

First Year

£526,250First Year

Profit From Rental Income

After 5 Years

£6,811

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£150,714

↗ 10%After 5 Years

Return On Investment

30%

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	£65,700	£66,685	£68,353	£70,061	£72,163	£342,963
Total Expenses	£66,496	£66,640	£66,850	£67,064	£67,317	£334,367
Profit Before Tax	£-796	£45	£1,503	£2,997	£4,846	£8,596
Profit After Tax	£-796	£37	£1,217	£2,428	£3,925	£6,811
Change In Property Value	£15	£15	£29,201	£52,123	£69,361	£150,714
Net Return	£-781	£51	£30,418	£54,551	£73,286	£157,525
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	10%	14%	30%

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