Flat E5 1 bed 1 bath

Dehavilland Studios, Clapton E5

London, England · E5

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£44,688

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 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	£40,356	£40,961	£41,985	£43,035	£44,326	£210,664
Total Expenses	£30,832	£30,939	£31,084	£31,233	£31,405	£155,494
Profit Before Tax	£9,524	£10,022	£10,901	£11,802	£12,921	£55,170
Profit After Tax	£7,714	£8,118	£8,830	£9,559	£10,466	£44,688
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£7,720	£8,124	£21,330	£31,872	£40,158	£109,205
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