Flat E6 0 beds 1 bath

Charlemont Road, East Ham E6

London, England · E6

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£727

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£24,537

↗ 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	£8,640	£8,770	£8,901	£9,124	£9,352	£44,786
Total Expenses	£8,656	£8,718	£8,773	£8,837	£8,902	£43,885
Profit Before Tax	£-16	£51	£129	£287	£450	£901
Profit After Tax	£-16	£41	£104	£232	£364	£727
Change In Property Value	£2	£3,600	£6,426	£8,551	£5,957	£24,537
Net Return	£-14	£3,641	£6,530	£8,784	£6,322	£25,263
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	7%	12%	16%	11%	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