Flat E18 3 beds 1 bath

Mulberry Way, London E18

London, England · E18

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£-8,430

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,652	£24,007	£24,607	£25,222	£25,979	£123,467
Total Expenses	£26,186	£26,268	£26,371	£26,476	£26,595	£131,896
Profit Before Tax	£-2,534	£-2,261	£-1,764	£-1,254	£-616	£-8,430
Profit After Tax	£-2,534	£-2,261	£-1,764	£-1,254	£-616	£-8,430
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£-2,529	£-2,256	£9,236	£18,381	£25,513	£48,346
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

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