Flat E16 2 beds 2 baths

Store Road, London E16

London, England · E16

Initial Investment

First Year

£59,320First Year

Profit From Rental Income

After 5 Years

£-912

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£26,499

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,879	£9,012	£9,238	£9,469	£45,346
Total Expenses	£9,130	£9,193	£9,247	£9,311	£9,377	£46,258
Profit Before Tax	£-382	£-314	£-235	£-74	£91	£-912
Profit After Tax	£-382	£-314	£-235	£-74	£91	£-912
Change In Property Value	£2	£3,888	£6,940	£9,235	£6,434	£26,499
Net Return	£-380	£3,575	£6,705	£9,162	£6,525	£25,587
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	43%

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