Flat E3 0 beds 1 bath

London E3

London, England · E3

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£7,167

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£44,984

↗ 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	£15,516	£15,749	£15,985	£16,385	£16,794	£80,429
Total Expenses	£14,169	£14,243	£14,307	£14,389	£14,473	£71,581
Profit Before Tax	£1,347	£1,506	£1,678	£1,996	£2,322	£8,848
Profit After Tax	£1,091	£1,220	£1,359	£1,616	£1,880	£7,167
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£1,094	£7,820	£13,140	£17,294	£12,802	£52,150
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