Flat E4 2 beds 1 bath

Alana Heights, 154 Kings Head Hill E4

London, England · E4

Initial Investment

First Year

£114,497First Year

Profit From Rental Income

After 5 Years

£3,122

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£49,072

↗ 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	£15,480	£15,712	£15,948	£16,347	£16,755	£80,242
Total Expenses	£15,131	£15,204	£15,269	£15,350	£15,434	£76,388
Profit Before Tax	£349	£508	£679	£996	£1,321	£3,854
Profit After Tax	£283	£412	£550	£807	£1,070	£3,122
Change In Property Value	£4	£7,200	£12,852	£17,102	£11,915	£49,072
Net Return	£286	£7,612	£13,402	£17,909	£12,985	£52,194
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	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