Flat E6 1 bed 1 bath

Newham Way, London E6

London, England · E6

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£4,560

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£34,760

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,610	£12,925	£13,248	£63,447
Total Expenses	£11,429	£11,497	£11,557	£11,630	£11,705	£57,817
Profit Before Tax	£811	£927	£1,053	£1,295	£1,543	£5,630
Profit After Tax	£657	£751	£853	£1,049	£1,250	£4,560
Change In Property Value	£3	£5,100	£9,104	£12,114	£8,440	£34,760
Net Return	£660	£5,851	£9,957	£13,163	£9,690	£39,320
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	8%	13%	17%	12%	51%

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