Flat E3 1 bed 1 bath

Schoolbell Mews, London E3

London, England · E3

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£32,367

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£49,550

↗ 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	£30,996	£31,461	£32,247	£33,054	£34,045	£161,803
Total Expenses	£24,144	£24,236	£24,358	£24,482	£24,624	£121,844
Profit Before Tax	£6,852	£7,225	£7,890	£8,571	£9,421	£39,960
Profit After Tax	£5,550	£5,852	£6,391	£6,943	£7,631	£32,367
Change In Property Value	£5	£5	£9,600	£17,136	£22,804	£49,550
Net Return	£5,555	£5,857	£15,991	£24,079	£30,435	£81,917
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