Flat E12 2 beds 1 bath

London E12

London, England · E12

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-4,843

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

28%

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	£11,748	£11,924	£12,222	£12,528	£12,904	£61,326
Total Expenses	£13,094	£13,157	£13,230	£13,304	£13,385	£66,170
Profit Before Tax	£-1,346	£-1,233	£-1,008	£-776	£-481	£-4,843
Profit After Tax	£-1,346	£-1,233	£-1,008	£-776	£-481	£-4,843
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-1,343	£-1,230	£3,992	£8,149	£11,396	£20,964
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	11%	15%	28%

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