Flat E14 2 beds 0 baths

St. Annes Row, London E14

London, England · E14

Initial Investment

First Year

£31,750First Year

Profit From Rental Income

After 5 Years

£-6,309

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£10,581

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,208	£5,286	£5,418	£5,554	£5,720	£27,186
Total Expenses	£6,587	£6,641	£6,697	£6,755	£6,814	£33,495
Profit Before Tax	£-1,379	£-1,355	£-1,279	£-1,201	£-1,094	£-6,309
Profit After Tax	£-1,379	£-1,355	£-1,279	£-1,201	£-1,094	£-6,309
Change In Property Value	£1	£1	£2,050	£3,659	£4,870	£10,581
Net Return	£-1,378	£-1,354	£771	£2,458	£3,776	£4,272
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-20%
Total Net Return (%)	-4%	-4%	2%	8%	12%	13%

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