Flat E15 1 bed 1 bath

Old Barrowfield, London E15

London, England · E15

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-8,339

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,448	£11,734	£12,087	£57,442
Total Expenses	£13,019	£13,082	£13,153	£13,225	£13,303	£65,781
Profit Before Tax	£-2,015	£-1,913	£-1,704	£-1,491	£-1,216	£-8,339
Profit After Tax	£-2,015	£-1,913	£-1,704	£-1,491	£-1,216	£-8,339
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-2,013	£-1,910	£3,296	£7,435	£10,661	£17,468
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-3%	4%	10%	14%	23%

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