Flat E3 1 bed 1 bath

St. Pauls Way, Guest House E3

London, England · E3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-2,581

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

30%

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	£16,452	£16,699	£17,116	£17,544	£18,070	£85,882
Total Expenses	£17,531	£17,602	£17,687	£17,773	£17,869	£88,463
Profit Before Tax	£-1,079	£-903	£-571	£-229	£202	£-2,581
Profit After Tax	£-1,079	£-903	£-571	£-229	£202	£-2,581
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£-1,076	£-900	£6,430	£12,266	£16,829	£33,549
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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