Flat E13 2 beds 2 baths

Shipbuilding Way, London E13

London, England · E13

Initial Investment

First Year

£179,250First Year

Profit From Rental Income

After 5 Years

£37,860

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£56,260

↗ 10%After 5 Years

Return On Investment

53%

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	£35,184	£35,712	£36,605	£37,520	£38,645	£183,665
Total Expenses	£27,141	£27,240	£27,372	£27,508	£27,663	£136,924
Profit Before Tax	£8,043	£8,472	£9,232	£10,012	£10,982	£46,741
Profit After Tax	£6,515	£6,862	£7,478	£8,110	£8,896	£37,860
Change In Property Value	£5	£5	£10,900	£19,457	£25,892	£56,260
Net Return	£6,520	£6,868	£18,378	£27,567	£34,787	£94,120
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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