Flat E4 2 beds 2 baths

Winchester Road, Chingford E4

London, England · E4

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£7,148

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£66,112

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,856	£21,169	£21,486	£22,024	£22,574	£108,109
Total Expenses	£19,690	£19,772	£19,845	£19,940	£20,038	£99,285
Profit Before Tax	£1,166	£1,397	£1,642	£2,083	£2,536	£8,824
Profit After Tax	£944	£1,132	£1,330	£1,688	£2,054	£7,148
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£949	£10,832	£18,645	£24,728	£18,106	£73,260
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	11%	46%

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