Flat E12 2 beds 1 bath

Dersingham Avenue, London E12

London, England · E12

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£271

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£25,218

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,700	£8,830	£8,963	£9,187	£9,417	£45,097
Total Expenses	£8,822	£8,885	£8,940	£9,004	£9,070	£44,721
Profit Before Tax	£-122	£-55	£23	£183	£347	£376
Profit After Tax	£-122	£-55	£19	£148	£281	£271
Change In Property Value	£2	£3,700	£6,605	£8,789	£6,123	£25,218
Net Return	£-121	£3,645	£6,623	£8,937	£6,404	£25,489
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	12%	16%	11%	45%

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