Flat E13 1 bed 1 bath

317 Barking Road, Plaistow, Newham, London The Metropolis E13

London, England · E13

Initial Investment

First Year

£36,250First Year

Profit From Rental Income

After 5 Years

£-1,921

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£16,017

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,880	£5,968	£6,058	£6,209	£6,364	£30,479
Total Expenses	£6,369	£6,427	£6,477	£6,534	£6,592	£32,400
Profit Before Tax	£-489	£-459	£-420	£-325	£-228	£-1,921
Profit After Tax	£-489	£-459	£-420	£-325	£-228	£-1,921
Change In Property Value	£1	£2,350	£4,195	£5,582	£3,889	£16,017
Net Return	£-487	£1,891	£3,775	£5,257	£3,661	£14,096
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-1%	5%	10%	15%	10%	39%

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