Flat E3 2 beds 2 baths

Gunmakers Lane, London E3

London, England · E3

Initial Investment

First Year

£212,500First Year

Profit From Rental Income

After 5 Years

£45,976

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£66,066

↗ 10%After 5 Years

Return On Investment

53%

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	£41,328	£41,948	£42,997	£44,072	£45,394	£215,738
Total Expenses	£31,525	£31,633	£31,781	£31,932	£32,107	£158,977
Profit Before Tax	£9,803	£10,315	£11,216	£12,140	£13,287	£56,761
Profit After Tax	£7,941	£8,355	£9,085	£9,833	£10,762	£45,976
Change In Property Value	£6	£6	£12,800	£22,848	£30,405	£66,066
Net Return	£7,947	£8,362	£21,885	£32,681	£41,167	£112,042
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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