Flat E1 2 beds 2 baths

75 Leman Street, London E1

London, England · E1

Initial Investment

First Year

£438,250First Year

Profit From Rental Income

After 5 Years

£4,402

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£128,003

↗ 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	£55,800	£56,637	£58,053	£59,504	£61,289	£291,284
Total Expenses	£56,777	£56,907	£57,091	£57,280	£57,501	£285,557
Profit Before Tax	£-977	£-270	£962	£2,224	£3,788	£5,727
Profit After Tax	£-977	£-270	£779	£1,801	£3,068	£4,402
Change In Property Value	£12	£12	£24,800	£44,269	£58,909	£128,003
Net Return	£-965	£-257	£25,579	£46,070	£61,977	£132,405
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	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