Flat E3 1 bed 1 bath

Kirkby Apartments, 1B Baythorne Street, London E3

London, England · E3

Initial Investment

First Year

£107,150First Year

Profit From Rental Income

After 5 Years

£20,363

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£34,994

↗ 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	£21,888	£22,216	£22,772	£23,341	£24,041	£114,258
Total Expenses	£17,639	£17,717	£17,816	£17,917	£18,029	£89,118
Profit Before Tax	£4,249	£4,499	£4,956	£5,424	£6,012	£25,140
Profit After Tax	£3,442	£3,644	£4,014	£4,394	£4,870	£20,363
Change In Property Value	£3	£3	£6,780	£12,103	£16,105	£34,994
Net Return	£3,445	£3,647	£10,794	£16,496	£20,975	£55,358
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	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