Flat E12 1 bed 1 bath

The Birches Station Road, London E12

London, England · E12

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-5,488

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 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	£10,344	£10,499	£10,762	£11,031	£11,362	£53,997
Total Expenses	£11,763	£11,824	£11,894	£11,964	£12,040	£59,485
Profit Before Tax	£-1,419	£-1,325	£-1,132	£-934	£-679	£-5,488
Profit After Tax	£-1,419	£-1,325	£-1,132	£-934	£-679	£-5,488
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£-1,417	£-1,323	£3,268	£6,920	£9,773	£17,222
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