Flat E11 2 beds 1 bath

Frith Road, London E11

London, England · E11

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£12,214

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,852	£22,180	£22,512	£23,075	£23,652	£113,272
Total Expenses	£19,468	£19,551	£19,625	£19,723	£19,824	£98,192
Profit Before Tax	£2,384	£2,629	£2,887	£3,352	£3,828	£15,080
Profit After Tax	£1,931	£2,129	£2,339	£2,715	£3,101	£12,214
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£1,936	£11,629	£19,296	£25,281	£18,822	£76,964
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	12%	16%	12%	50%

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