Flat E18 4 beds 3 baths

Rosewood Collection, Lynwood Close E18

London, England · E18

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£15,649

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 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	£32,244	£32,728	£33,219	£34,049	£34,900	£167,140
Total Expenses	£29,356	£29,454	£29,544	£29,669	£29,797	£147,820
Profit Before Tax	£2,888	£3,274	£3,674	£4,380	£5,104	£19,320
Profit After Tax	£2,340	£2,652	£2,976	£3,548	£4,134	£15,649
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£2,347	£17,652	£29,752	£39,178	£28,956	£117,885
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	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