Flat E15 2 beds 1 bath

Abbey Lane, London E15

London, England · E15

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£-7,815

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£15,884	£15,950	£16,029	£16,108	£16,195	£80,167
Profit Before Tax	£-2,024	£-1,883	£-1,609	£-1,328	£-972	£-7,815
Profit After Tax	£-2,024	£-1,883	£-1,609	£-1,328	£-972	£-7,815
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£-2,020	£-1,879	£4,691	£9,917	£13,993	£24,702
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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