Flat E1 2 beds 2 baths

Chaucer Gardens, Kingwood House E1

London, England · E1

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£6,728

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£149,681

↗ 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	£65,256	£66,235	£67,891	£69,588	£71,676	£340,645
Total Expenses	£66,054	£66,198	£66,407	£66,620	£66,872	£332,152
Profit Before Tax	£-798	£37	£1,484	£2,968	£4,804	£8,494
Profit After Tax	£-798	£30	£1,202	£2,404	£3,891	£6,728
Change In Property Value	£15	£15	£29,001	£51,766	£68,886	£149,681
Net Return	£-784	£44	£30,203	£54,170	£72,777	£156,410
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