Flat E1 2 beds 1 bath

Hemming Street, London E1

London, England · E1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£9,699

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£18,581

↗ 10%After 5 Years

Return On Investment

51%

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	£12,372	£12,558	£12,872	£13,193	£13,589	£64,584
Total Expenses	£10,379	£10,443	£10,518	£10,594	£10,676	£52,609
Profit Before Tax	£1,993	£2,114	£2,354	£2,600	£2,913	£11,974
Profit After Tax	£1,615	£1,713	£1,907	£2,106	£2,360	£9,699
Change In Property Value	£2	£2	£3,600	£6,426	£8,551	£18,581
Net Return	£1,616	£1,714	£5,507	£8,532	£10,911	£28,280
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	16%	20%	51%

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