Flat E18 2 beds 2 baths

Alveston Square, South Woodford E18

London, England · E18

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£5,217

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,276	£18,550	£18,828	£19,299	£19,782	£94,735
Total Expenses	£17,502	£17,579	£17,648	£17,737	£17,828	£88,295
Profit Before Tax	£774	£971	£1,180	£1,562	£1,954	£6,441
Profit After Tax	£627	£786	£956	£1,265	£1,582	£5,217
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£631	£9,286	£16,129	£21,456	£15,648	£63,150
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	16%	11%	46%

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