Flat E16 1 bed 1 bath

Agnes George Walk, London E16

London, England · E16

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£5,416

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£47,574

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,708	£15,944	£16,183	£16,587	£17,002	£81,424
Total Expenses	£14,800	£14,873	£14,938	£15,021	£15,105	£74,737
Profit Before Tax	£908	£1,070	£1,244	£1,567	£1,897	£6,687
Profit After Tax	£736	£867	£1,008	£1,269	£1,537	£5,416
Change In Property Value	£3	£6,980	£12,459	£16,580	£11,551	£47,574
Net Return	£739	£7,847	£13,467	£17,849	£13,087	£52,990
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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