Flat E18 3 beds 1 bath

Mulberry Way, London E18

London, England · E18

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£9,243

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£23,652	£24,007	£24,367	£24,976	£25,600	£122,602
Total Expenses	£22,061	£22,147	£22,224	£22,327	£22,432	£111,191
Profit Before Tax	£1,591	£1,860	£2,143	£2,649	£3,169	£11,411
Profit After Tax	£1,288	£1,506	£1,736	£2,146	£2,567	£9,243
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£1,294	£12,507	£21,371	£28,275	£20,770	£84,216
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	11%	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