Flat E2 3 beds 1 bath

Nestor House, Old Bethnal Green Road, London E2

London, England · E2

Initial Investment

First Year

£163,497First Year

Profit From Rental Income

After 5 Years

£34,041

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

52%

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	£32,280	£32,764	£33,583	£34,423	£35,456	£168,506
Total Expenses	£25,065	£25,160	£25,285	£25,412	£25,558	£126,480
Profit Before Tax	£7,215	£7,604	£8,299	£9,010	£9,897	£42,026
Profit After Tax	£5,844	£6,160	£6,722	£7,298	£8,017	£34,041
Change In Property Value	£5	£5	£10,000	£17,850	£23,753	£51,614
Net Return	£5,849	£6,165	£16,722	£25,149	£31,770	£85,654
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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