Flat E10 1 bed 1 bath

Buckingham Road, London E10

London, England · E10

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£7,625

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£42,939

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,577	£15,966	£16,366	£78,376
Total Expenses	£13,647	£13,720	£13,784	£13,865	£13,947	£68,963
Profit Before Tax	£1,473	£1,627	£1,793	£2,102	£2,418	£9,413
Profit After Tax	£1,193	£1,318	£1,452	£1,702	£1,959	£7,625
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£1,196	£7,618	£12,698	£16,667	£12,384	£50,564
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	51%

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