Flat E6 1 bed 1 bath

Harrier Way, London E6

London, England · E6

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£4,305

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 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	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£11,244	£11,312	£11,371	£11,444	£11,518	£56,888
Profit Before Tax	£756	£868	£992	£1,228	£1,470	£5,315
Profit After Tax	£613	£703	£803	£995	£1,191	£4,305
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£615	£5,703	£9,728	£12,871	£9,465	£38,383
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