Flat E16 0 beds 1 bath

Store Road, London E16

London, England · E16

Initial Investment

First Year

£92,100First Year

Profit From Rental Income

After 5 Years

£3,299

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£40,349

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,320	£13,520	£13,723	£14,066	£14,417	£69,045
Total Expenses	£12,856	£12,926	£12,987	£13,063	£13,141	£64,973
Profit Before Tax	£464	£594	£736	£1,002	£1,276	£4,073
Profit After Tax	£376	£481	£596	£812	£1,034	£3,299
Change In Property Value	£3	£5,920	£10,567	£14,062	£9,797	£40,349
Net Return	£379	£6,401	£11,163	£14,874	£10,830	£43,648
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

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