Flat E3 2 beds 2 baths

London E3

London, England · E3

Initial Investment

First Year

£179,250First Year

Profit From Rental Income

After 5 Years

£17,332

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£74,291

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,620	£26,004	£26,394	£27,054	£27,731	£132,803
Total Expenses	£22,097	£22,186	£22,266	£22,374	£22,484	£111,407
Profit Before Tax	£3,523	£3,818	£4,129	£4,681	£5,247	£21,397
Profit After Tax	£2,853	£3,093	£3,344	£3,791	£4,250	£17,332
Change In Property Value	£5	£10,900	£19,457	£25,891	£18,038	£74,291
Net Return	£2,859	£13,993	£22,801	£29,683	£22,287	£91,623
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%

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