Flat E12 2 beds 1 bath

Sherrard Road, Manor Park, London E12

London, England · E12

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£3,353

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,748	£11,924	£12,103	£12,406	£12,716	£60,897
Total Expenses	£11,219	£11,286	£11,345	£11,417	£11,491	£56,758
Profit Before Tax	£529	£638	£758	£989	£1,225	£4,139
Profit After Tax	£429	£517	£614	£801	£992	£3,353
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£431	£5,517	£9,539	£12,677	£9,266	£37,431
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	13%	17%	12%	49%

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