Flat E11 1 bed 1 bath

Alders Close, Wanstead E11

London, England · E11

Initial Investment

First Year

£75,850First Year

Profit From Rental Income

After 5 Years

£-6,041

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£25,756

↗ 10%After 5 Years

Return On Investment

26%

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	£11,472	£11,644	£11,935	£12,234	£12,601	£59,885
Total Expenses	£13,046	£13,109	£13,181	£13,255	£13,334	£65,926
Profit Before Tax	£-1,574	£-1,465	£-1,246	£-1,022	£-734	£-6,041
Profit After Tax	£-1,574	£-1,465	£-1,246	£-1,022	£-734	£-6,041
Change In Property Value	£2	£2	£4,990	£8,907	£11,853	£25,756
Net Return	£-1,572	£-1,463	£3,744	£7,886	£11,119	£19,715
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	15%	26%

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