Flat E3 1 bed 1 bath

60 Fairfield Road, London E3

London, England · E3

Initial Investment

First Year

£107,482First Year

Profit From Rental Income

After 5 Years

£7,593

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£46,340

↗ 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	£15,972	£16,212	£16,455	£16,866	£17,288	£82,792
Total Expenses	£14,535	£14,609	£14,674	£14,757	£14,842	£73,418
Profit Before Tax	£1,437	£1,603	£1,780	£2,109	£2,446	£9,374
Profit After Tax	£1,164	£1,298	£1,442	£1,708	£1,981	£7,593
Change In Property Value	£3	£6,799	£12,136	£16,150	£11,251	£46,340
Net Return	£1,167	£8,097	£13,578	£17,858	£13,232	£53,933
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