Flat E3 1 bed 1 bath

Gunmakers Lane, London E3

London, England · E3

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£11,401

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£57,252

↗ 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	£19,740	£20,036	£20,337	£20,845	£21,366	£102,324
Total Expenses	£17,488	£17,567	£17,638	£17,731	£17,826	£88,249
Profit Before Tax	£2,253	£2,469	£2,698	£3,114	£3,541	£14,075
Profit After Tax	£1,825	£2,000	£2,186	£2,523	£2,868	£11,401
Change In Property Value	£4	£8,400	£14,994	£19,953	£13,901	£57,252
Net Return	£1,829	£10,400	£17,180	£22,475	£16,768	£68,652
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	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