Flat E13 2 beds 1 bath

Flat 5, 315 Barking Road, London, Canning Town E13

London, England · E13

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-1,020

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£17,721

↗ 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	£6,504	£6,602	£6,701	£6,868	£7,040	£33,714
Total Expenses	£6,833	£6,893	£6,944	£7,002	£7,062	£34,734
Profit Before Tax	£-329	£-291	£-243	£-134	£-22	£-1,020
Profit After Tax	£-329	£-291	£-243	£-134	£-22	£-1,020
Change In Property Value	£1	£2,600	£4,641	£6,176	£4,303	£17,721
Net Return	£-328	£2,309	£4,398	£6,042	£4,280	£16,700
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
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