Flat E12 2 beds 1 bath

Snowshill Road, Manor Park, London E12

London, England · E12

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£5,725

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 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	£14,100	£14,311	£14,526	£14,889	£15,262	£73,089
Total Expenses	£13,063	£13,134	£13,196	£13,274	£13,354	£66,021
Profit Before Tax	£1,038	£1,178	£1,330	£1,615	£1,907	£7,068
Profit After Tax	£840	£954	£1,077	£1,308	£1,545	£5,725
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£843	£6,954	£11,787	£15,560	£11,474	£46,619
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	13%	17%	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