Flat E6 2 beds 2 baths

Elderberry Way, East Ham, London E6

London, England · E6

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£6,603

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£40,213

↗ 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	£14,160	£14,372	£14,588	£14,953	£15,327	£73,400
Total Expenses	£12,908	£12,979	£13,041	£13,120	£13,200	£65,247
Profit Before Tax	£1,252	£1,394	£1,547	£1,833	£2,127	£8,152
Profit After Tax	£1,014	£1,129	£1,253	£1,485	£1,723	£6,603
Change In Property Value	£3	£5,900	£10,532	£14,015	£9,763	£40,213
Net Return	£1,017	£7,029	£11,784	£15,499	£11,486	£46,816
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	13%	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