Flat E12 1 bed 1 bath

Landseer Avenue, Manor Park E12

London, England · E12

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£2,422

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£31,352

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,812	£10,974	£11,139	£11,417	£11,703	£56,045
Total Expenses	£10,481	£10,548	£10,605	£10,675	£10,746	£53,055
Profit Before Tax	£331	£427	£534	£742	£957	£2,990
Profit After Tax	£268	£345	£432	£601	£775	£2,422
Change In Property Value	£2	£4,600	£8,211	£10,927	£7,612	£31,352
Net Return	£270	£4,946	£8,643	£11,528	£8,387	£33,774
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	48%

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