Flat E6 1 bed 1 bath

Harper Road, London E6

London, England · E6

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£985

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£25,218

↗ 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	£8,880	£9,013	£9,148	£9,377	£9,612	£46,030
Total Expenses	£8,840	£8,904	£8,958	£9,023	£9,089	£44,814
Profit Before Tax	£40	£110	£190	£354	£523	£1,216
Profit After Tax	£32	£89	£154	£287	£423	£985
Change In Property Value	£2	£3,700	£6,605	£8,789	£6,123	£25,218
Net Return	£34	£3,789	£6,759	£9,076	£6,546	£26,203
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	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