Flat E16 2 beds 2 baths

Effra Gardens, London E16

London, England · E16

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-3,923

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,500	£22,837	£23,408	£23,994	£24,713	£117,453
Total Expenses	£24,088	£24,167	£24,267	£24,370	£24,484	£121,376
Profit Before Tax	£-1,588	£-1,330	£-859	£-376	£229	£-3,923
Profit After Tax	£-1,588	£-1,330	£-859	£-376	£229	£-3,923
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-1,583	£-1,325	£9,141	£17,474	£23,983	£47,691
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	29%

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