Flat E3 1 bed 1 bath

Harston Walk, London E3

London, England · E3

Initial Investment

First Year

£100,499First Year

Profit From Rental Income

After 5 Years

£6,656

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£43,620

↗ 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	£15,036	£15,262	£15,490	£15,878	£16,275	£77,940
Total Expenses	£13,800	£13,872	£13,936	£14,017	£14,099	£69,723
Profit Before Tax	£1,236	£1,389	£1,554	£1,861	£2,176	£8,217
Profit After Tax	£1,002	£1,125	£1,259	£1,508	£1,762	£6,656
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£1,005	£7,525	£12,683	£16,710	£12,353	£50,276
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	13%	17%	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