Flat E16 2 beds 1 bath

Store Road, London E16

London, England · E16

Initial Investment

First Year

£32,425First Year

Profit From Rental Income

After 5 Years

£-5,300

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£14,279

↗ 14%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,716	£4,787	£4,859	£4,980	£5,105	£24,446
Total Expenses	£5,842	£5,899	£5,947	£6,001	£6,056	£29,746
Profit Before Tax	£-1,126	£-1,112	£-1,089	£-1,021	£-952	£-5,300
Profit After Tax	£-1,126	£-1,112	£-1,089	£-1,021	£-952	£-5,300
Change In Property Value	£1	£2,095	£3,740	£4,976	£3,467	£14,279
Net Return	£-1,125	£983	£2,651	£3,955	£2,515	£8,979
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	3%	8%	12%	8%	28%

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