Flat E10 1 bed 1 bath

Church Road, London E10

London, England · E10

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£-7,187

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£12,387

↗ 10%After 5 Years

Return On Investment

14%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,760	£5,846	£5,993	£6,142	£6,327	£30,068
Total Expenses	£7,337	£7,392	£7,449	£7,508	£7,569	£37,255
Profit Before Tax	£-1,577	£-1,545	£-1,457	£-1,366	£-1,242	£-7,187
Profit After Tax	£-1,577	£-1,545	£-1,457	£-1,366	£-1,242	£-7,187
Change In Property Value	£1	£1	£2,400	£4,284	£5,701	£12,387
Net Return	£-1,576	£-1,544	£943	£2,918	£4,458	£5,200
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	3%	8%	12%	14%

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