Flat E20 2 beds 1 bath

Lucia Heights, 23 Logan Close, Stratford, London E20

London, England · E20

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£13,310

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,004	£23,349	£23,699	£24,292	£24,899	£119,243
Total Expenses	£20,388	£20,472	£20,548	£20,650	£20,753	£102,811
Profit Before Tax	£2,616	£2,877	£3,151	£3,642	£4,146	£16,432
Profit After Tax	£2,119	£2,330	£2,552	£2,950	£3,358	£13,310
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£2,124	£12,330	£20,402	£26,704	£19,907	£81,467
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	12%	16%	12%	50%

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