Flat E3 0 beds 1 bath

London E3

London, England · E3

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£8,818

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£49,755

↗ 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	£17,160	£17,417	£17,679	£18,121	£18,574	£88,950
Total Expenses	£15,460	£15,536	£15,603	£15,689	£15,777	£78,064
Profit Before Tax	£1,700	£1,882	£2,076	£2,432	£2,797	£10,887
Profit After Tax	£1,377	£1,524	£1,681	£1,970	£2,266	£8,818
Change In Property Value	£4	£7,300	£13,031	£17,340	£12,080	£49,755
Net Return	£1,381	£8,824	£14,712	£19,310	£14,346	£58,573
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	8%	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