Flat E11 1 bed 1 bath

Alders Close, Wanstead E11

London, England · E11

Initial Investment

First Year

£75,850First Year

Profit From Rental Income

After 5 Years

£2,375

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£34,010

↗ 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	£11,472	£11,644	£11,819	£12,114	£12,417	£59,466
Total Expenses	£11,175	£11,242	£11,301	£11,372	£11,445	£56,534
Profit Before Tax	£297	£402	£518	£742	£972	£2,932
Profit After Tax	£241	£326	£420	£601	£787	£2,375
Change In Property Value	£2	£4,990	£8,907	£11,853	£8,258	£34,010
Net Return	£243	£5,316	£9,327	£12,454	£9,045	£36,385
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	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