Flat E6 3 beds 1 bath

Rochford Close, London E6

London, England · E6

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£8,391

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£44,984

↗ 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	£15,840	£16,078	£16,319	£16,727	£17,145	£82,108
Total Expenses	£14,202	£14,276	£14,341	£14,423	£14,508	£71,749
Profit Before Tax	£1,638	£1,802	£1,978	£2,303	£2,637	£10,359
Profit After Tax	£1,327	£1,460	£1,602	£1,866	£2,136	£8,391
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£1,330	£8,060	£13,383	£17,543	£13,058	£53,375
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
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