Flat E3 2 beds 2 baths

4 Pancras Way, London E3

London, England · E3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-2,015

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

31%

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	£17,628	£17,892	£18,340	£18,798	£19,362	£92,021
Total Expenses	£18,641	£18,713	£18,801	£18,891	£18,990	£94,036
Profit Before Tax	£-1,013	£-821	£-461	£-93	£372	£-2,015
Profit After Tax	£-1,013	£-821	£-461	£-93	£372	£-2,015
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£-1,009	£-817	£7,039	£13,295	£18,188	£36,695
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	31%

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