Flat E1 2 beds 2 baths

Avantgarde Tower, Shoreditch, London E1

London, England · E1

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£7,240

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 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	£67,500	£68,512	£70,225	£71,981	£74,140	£352,359
Total Expenses	£68,263	£68,410	£68,624	£68,843	£69,102	£343,242
Profit Before Tax	£-763	£103	£1,601	£3,138	£5,038	£9,117
Profit After Tax	£-763	£83	£1,297	£2,541	£4,081	£7,240
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£-748	£98	£31,298	£56,092	£75,342	£162,083
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