Flat E3 0 beds 1 bath

London E3

London, England · E3

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£7,842

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£47,028

↗ 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	£16,212	£16,455	£16,702	£17,120	£17,548	£84,036
Total Expenses	£14,722	£14,796	£14,862	£14,945	£15,031	£74,355
Profit Before Tax	£1,490	£1,659	£1,840	£2,174	£2,517	£9,681
Profit After Tax	£1,207	£1,344	£1,491	£1,761	£2,039	£7,842
Change In Property Value	£3	£6,900	£12,317	£16,390	£11,418	£47,028
Net Return	£1,211	£8,244	£13,807	£18,151	£13,457	£54,870
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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