Flat E13 1 bed 1 bath

Ironworks Way, London, London E13

London, England · E13

Initial Investment

First Year

£107,150First Year

Profit From Rental Income

After 5 Years

£11,435

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£46,210

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,956	£17,210	£17,468	£17,905	£18,353	£87,893
Total Expenses	£14,603	£14,678	£14,745	£14,831	£14,918	£73,775
Profit Before Tax	£2,353	£2,532	£2,723	£3,075	£3,435	£14,118
Profit After Tax	£1,906	£2,051	£2,206	£2,490	£2,782	£11,435
Change In Property Value	£3	£6,780	£12,102	£16,105	£11,220	£46,210
Net Return	£1,909	£8,831	£14,308	£18,595	£14,002	£57,646
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	54%

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