Flat E16 2 beds 2 baths

Affinity View, London E16

London, England · E16

Initial Investment

First Year

£282,500First Year

Profit From Rental Income

After 5 Years

£1

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£86,712

↗ 10%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,800	£38,367	£39,326	£40,309	£41,519	£197,321
Total Expenses	£39,107	£39,210	£39,349	£39,491	£39,654	£196,810
Profit Before Tax	£-1,307	£-843	£-22	£819	£1,864	£511
Profit After Tax	£-1,307	£-843	£-22	£663	£1,510	£1
Change In Property Value	£8	£8	£16,800	£29,989	£39,906	£86,712
Net Return	£-1,299	£-834	£16,778	£30,652	£41,416	£86,713
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	31%

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