Flat E3 1 bed 0 baths

Parnell Road, London E3

London, England · E3

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£1,236

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£27,944

↗ 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	£9,636	£9,781	£9,927	£10,175	£10,430	£49,949
Total Expenses	£9,559	£9,624	£9,680	£9,746	£9,814	£48,424
Profit Before Tax	£77	£157	£248	£429	£615	£1,525
Profit After Tax	£62	£127	£201	£348	£499	£1,236
Change In Property Value	£2	£4,100	£7,319	£9,739	£6,785	£27,944
Net Return	£64	£4,227	£7,519	£10,087	£7,283	£29,180
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	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