Flat E13 1 bed 1 bath

317 Barking Road, Plaistow, Newham, London The Metropolis E13

London, England · E13

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£-6,252

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£11,871

↗ 10%After 5 Years

Return On Investment

16%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,748	£5,834	£5,980	£6,130	£6,313	£30,005
Total Expenses	£7,137	£7,192	£7,250	£7,308	£7,369	£36,257
Profit Before Tax	£-1,389	£-1,358	£-1,270	£-1,179	£-1,056	£-6,252
Profit After Tax	£-1,389	£-1,358	£-1,270	£-1,179	£-1,056	£-6,252
Change In Property Value	£1	£1	£2,300	£4,106	£5,463	£11,871
Net Return	£-1,388	£-1,357	£1,031	£2,927	£4,407	£5,620
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	3%	8%	12%	16%

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