Flat E13 0 beds 0 baths

New Willow Studios, 208 Plaistow Road, London E13

London, England · E13

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£47,222

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£129,498

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£47,496	£48,208	£48,932	£50,155	£51,409	£246,200
Total Expenses	£37,316	£37,437	£37,550	£37,715	£37,883	£187,901
Profit Before Tax	£10,180	£10,771	£11,381	£12,440	£13,526	£58,299
Profit After Tax	£8,246	£8,725	£9,219	£10,077	£10,956	£47,222
Change In Property Value	£10	£19,000	£33,915	£45,132	£31,442	£129,498
Net Return	£8,255	£27,725	£43,134	£55,208	£42,398	£176,721
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	13%	17%	13%	55%

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