Flat E15 0 beds 1 bath

Memorial Avenue, London E15

London, England · E15

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£-8,714

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£21,162

↗ 10%After 5 Years

Return On Investment

20%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,024	£9,159	£9,388	£9,623	£9,912	£47,107
Total Expenses	£11,036	£11,095	£11,161	£11,229	£11,300	£55,821
Profit Before Tax	£-2,012	£-1,936	£-1,773	£-1,605	£-1,388	£-8,714
Profit After Tax	£-2,012	£-1,936	£-1,773	£-1,605	£-1,388	£-8,714
Change In Property Value	£2	£2	£4,100	£7,319	£9,739	£21,162
Net Return	£-2,010	£-1,934	£2,327	£5,713	£8,351	£12,448
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	4%	9%	13%	20%

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