Flat E5 3 beds 1 bath

Narford Road, Clapton, London E5

London, England · E5

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£19,838

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 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	£29,904	£30,353	£30,808	£31,578	£32,367	£155,010
Total Expenses	£25,904	£25,999	£26,086	£26,204	£26,326	£130,519
Profit Before Tax	£4,000	£4,354	£4,722	£5,374	£6,042	£24,491
Profit After Tax	£3,240	£3,526	£3,825	£4,353	£4,894	£19,838
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£3,246	£16,527	£27,030	£35,232	£26,406	£108,442
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	8%	13%	16%	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