Flat E1 2 beds 2 baths

New Drum Street, London E1

London, England · E1

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£6,161

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£144,520

↗ 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	£63,000	£63,945	£65,544	£67,182	£69,198	£328,869
Total Expenses	£63,845	£63,986	£64,188	£64,396	£64,640	£321,055
Profit Before Tax	£-845	£-41	£1,355	£2,786	£4,557	£7,813
Profit After Tax	£-845	£-41	£1,098	£2,257	£3,692	£6,161
Change In Property Value	£14	£14	£28,001	£49,981	£66,510	£144,520
Net Return	£-831	£-26	£29,098	£52,238	£70,202	£150,681
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	10%	14%	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