Flat E6 2 beds 1 bath

Lonsdale Close, London E6

London, England · E6

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£5,582

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£37,486

↗ 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	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£12,168	£12,238	£12,299	£12,375	£12,452	£61,532
Profit Before Tax	£1,032	£1,160	£1,300	£1,564	£1,835	£6,891
Profit After Tax	£836	£940	£1,053	£1,267	£1,486	£5,582
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£839	£6,440	£10,871	£14,331	£10,588	£43,068
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
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