Flat E7 1 bed 1 bath

Cemetery Road, London E7

London, England · E7

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£6,369

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£36,805

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,435	£13,636	£13,977	£14,326	£68,610
Total Expenses	£12,011	£12,081	£12,142	£12,218	£12,295	£60,747
Profit Before Tax	£1,225	£1,354	£1,494	£1,759	£2,031	£7,863
Profit After Tax	£992	£1,097	£1,210	£1,425	£1,645	£6,369
Change In Property Value	£3	£5,400	£9,639	£12,827	£8,936	£36,805
Net Return	£995	£6,497	£10,849	£14,252	£10,581	£43,174
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	52%

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