Flat E7 1 bed 1 bath

The Lumiere Building, Romford Road, London E7

London, England · E7

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£2,777

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£27,944

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,044	£10,195	£10,348	£10,606	£10,871	£52,064
Total Expenses	£9,600	£9,665	£9,722	£9,789	£9,858	£48,635
Profit Before Tax	£444	£529	£626	£817	£1,013	£3,429
Profit After Tax	£359	£429	£507	£662	£820	£2,777
Change In Property Value	£2	£4,100	£7,319	£9,739	£6,785	£27,944
Net Return	£361	£4,529	£7,826	£10,401	£7,605	£30,722
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	13%	17%	12%	49%

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