Flat E6 0 beds 0 baths

Barking Road, East Ham E6

London, England · E6

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£47,719

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£149,945

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£52,800	£53,592	£54,396	£55,756	£57,150	£273,693
Total Expenses	£42,673	£42,802	£42,923	£43,101	£43,283	£214,781
Profit Before Tax	£10,128	£10,790	£11,473	£12,655	£13,867	£58,912
Profit After Tax	£8,203	£8,740	£9,293	£10,250	£11,232	£47,719
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£8,214	£30,740	£48,563	£62,508	£47,638	£197,664
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	16%	12%	52%

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