Flat E1 0 beds 1 bath

Avantgarde Place, London E1

London, England · E1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£5,467

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£47,710

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£14,837	£14,910	£14,975	£15,058	£15,142	£74,923
Profit Before Tax	£919	£1,082	£1,257	£1,580	£1,912	£6,750
Profit After Tax	£745	£876	£1,018	£1,280	£1,549	£5,467
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£748	£7,876	£13,513	£17,907	£13,132	£53,177
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change