Flat E3 2 beds 2 baths

Fern Street, London E3

London, England · E3

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£24,659

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 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	£32,904	£33,398	£33,899	£34,746	£35,615	£170,561
Total Expenses	£27,813	£27,912	£28,003	£28,130	£28,259	£140,118
Profit Before Tax	£5,091	£5,485	£5,895	£6,616	£7,355	£30,443
Profit After Tax	£4,124	£4,443	£4,775	£5,359	£5,958	£24,659
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£4,131	£18,443	£29,765	£38,614	£29,125	£120,079
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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