Flat E1 5 beds 2 baths

Senrab Street, London E1

London, England · E1

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£3,962

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 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	£54,000	£54,810	£56,180	£57,585	£59,312	£281,887
Total Expenses	£55,010	£55,137	£55,317	£55,501	£55,717	£276,682
Profit Before Tax	£-1,010	£-327	£863	£2,083	£3,596	£5,205
Profit After Tax	£-1,010	£-327	£699	£1,688	£2,912	£3,962
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£-998	£-315	£24,700	£44,528	£59,921	£127,837
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