Flat E3 2 beds 2 baths

Seven Sea Gardens, London E3

London, England · E3

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£13,308

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£62,704

↗ 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	£21,624	£21,948	£22,278	£22,835	£23,405	£112,090
Total Expenses	£18,963	£19,045	£19,119	£19,217	£19,317	£95,661
Profit Before Tax	£2,661	£2,903	£3,158	£3,618	£4,089	£16,429
Profit After Tax	£2,155	£2,351	£2,558	£2,930	£3,312	£13,308
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£2,160	£11,552	£18,980	£24,784	£18,536	£76,012
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	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