Flat E15 2 beds 1 bath

Prospect Row, London, London E15

London, England · E15

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£-5,665

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,296	£25,675	£26,317	£26,975	£27,785	£132,049
Total Expenses	£27,343	£27,427	£27,534	£27,643	£27,767	£137,714
Profit Before Tax	£-2,047	£-1,751	£-1,216	£-668	£17	£-5,665
Profit After Tax	£-2,047	£-1,751	£-1,216	£-668	£17	£-5,665
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£-2,041	£-1,745	£10,284	£19,860	£27,334	£53,691
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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