Flat E1 1 bed 1 bath

Stable Walk, London E1

London, England · E1

Initial Investment

First Year

£303,150First Year

Profit From Rental Income

After 5 Years

£664

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£92,802

↗ 10%After 5 Years

Return On Investment

31%

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	£40,452	£41,059	£42,085	£43,137	£44,432	£211,165
Total Expenses	£41,713	£41,820	£41,965	£42,114	£42,286	£209,899
Profit Before Tax	£-1,261	£-761	£120	£1,023	£2,145	£1,266
Profit After Tax	£-1,261	£-761	£120	£829	£1,737	£664
Change In Property Value	£9	£9	£17,980	£32,095	£42,709	£92,802
Net Return	£-1,252	£-752	£18,100	£32,924	£44,447	£93,467
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	31%

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