Flat E3 2 beds 1 bath

Corby Way, Tower Hamlets, London E3

London, England · E3

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£8,046

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£47,574

↗ 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	£16,404	£16,650	£16,900	£17,322	£17,755	£85,032
Total Expenses	£14,869	£14,944	£15,010	£15,094	£15,180	£75,098
Profit Before Tax	£1,535	£1,706	£1,890	£2,228	£2,575	£9,934
Profit After Tax	£1,243	£1,382	£1,531	£1,805	£2,086	£8,046
Change In Property Value	£3	£6,980	£12,459	£16,580	£11,551	£47,574
Net Return	£1,246	£8,362	£13,990	£18,385	£13,637	£55,620
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