Flat E15 3 beds 1 bath

High Street, London E15

London, England · E15

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-8,566

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,048	£10,300	£10,557	£10,874	£51,679
Total Expenses	£11,917	£11,978	£12,046	£12,115	£12,190	£60,246
Profit Before Tax	£-2,017	£-1,929	£-1,746	£-1,558	£-1,316	£-8,566
Profit After Tax	£-2,017	£-1,929	£-1,746	£-1,558	£-1,316	£-8,566
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£-2,015	£-1,927	£2,754	£6,474	£9,373	£14,660
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	14%	21%

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