Flat E9 1 bed 1 bath

Mead Place E9

London, England · E9

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£7,114

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£41,576

↗ 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	£14,640	£14,860	£15,082	£15,460	£15,846	£75,888
Total Expenses	£13,277	£13,349	£13,413	£13,492	£13,573	£67,105
Profit Before Tax	£1,363	£1,510	£1,670	£1,967	£2,273	£8,783
Profit After Tax	£1,104	£1,223	£1,353	£1,594	£1,841	£7,114
Change In Property Value	£3	£6,100	£10,889	£14,490	£10,094	£41,576
Net Return	£1,107	£7,323	£12,241	£16,083	£11,935	£48,690
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