Flat E10 2 beds 1 bath

Dawlish Road, London E10

London, England · E10

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£153

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

32%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£19,790	£19,865	£19,956	£20,050	£20,154	£99,816
Profit Before Tax	£-590	£-377	£19	£424	£934	£411
Profit After Tax	£-590	£-377	£19	£344	£757	£153
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-586	£-373	£8,019	£14,624	£19,760	£41,444
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change