Flat E6 3 beds 1 bath

Athelstan Court, Edwin Avenue, London E6

London, England · E6

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£4,816

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£35,442

↗ 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	£12,480	£12,667	£12,857	£13,179	£13,508	£64,691
Total Expenses	£11,614	£11,682	£11,742	£11,816	£11,892	£58,746
Profit Before Tax	£867	£985	£1,115	£1,362	£1,616	£5,945
Profit After Tax	£702	£798	£903	£1,104	£1,309	£4,816
Change In Property Value	£3	£5,200	£9,282	£12,352	£8,605	£35,442
Net Return	£704	£5,998	£10,185	£13,455	£9,914	£40,257
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