Flat E12 0 beds 0 baths

London E12

London, England · E12

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-1,088

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£21,810

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,524	£7,637	£7,751	£7,945	£8,144	£39,001
Total Expenses	£7,900	£7,962	£8,014	£8,075	£8,138	£40,089
Profit Before Tax	£-376	£-325	£-263	£-130	£6	£-1,088
Profit After Tax	£-376	£-325	£-263	£-130	£6	£-1,088
Change In Property Value	£2	£3,200	£5,712	£7,601	£5,295	£21,810
Net Return	£-375	£2,875	£5,449	£7,471	£5,301	£20,722
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	42%

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