Flat E18 1 bed 1 bath

High Road, South Woodford E18

London, England · E18

Initial Investment

First Year

£57,400First Year

Profit From Rental Income

After 5 Years

£-9,739

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£19,407

↗ 10%After 5 Years

Return On Investment

17%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,088	£8,209	£8,415	£8,625	£8,884	£42,220
Total Expenses	£10,268	£10,326	£10,389	£10,454	£10,523	£51,960
Profit Before Tax	£-2,180	£-2,117	£-1,975	£-1,829	£-1,639	£-9,739
Profit After Tax	£-2,180	£-2,117	£-1,975	£-1,829	£-1,639	£-9,739
Change In Property Value	£2	£2	£3,760	£6,712	£8,931	£19,407
Net Return	£-2,178	£-2,115	£1,785	£4,882	£7,292	£9,668
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	9%	13%	17%

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