Flat E13 1 bed 1 bath

89, Greengate Street, London E13

London, England · E13

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£14,509

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 10%After 5 Years

Return On Investment

51%

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	£17,436	£17,698	£18,140	£18,593	£19,151	£91,018
Total Expenses	£14,456	£14,528	£14,615	£14,704	£14,803	£73,106
Profit Before Tax	£2,980	£3,170	£3,525	£3,889	£4,348	£17,912
Profit After Tax	£2,414	£2,567	£2,855	£3,150	£3,522	£14,509
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£2,417	£2,570	£8,255	£12,789	£16,349	£42,380
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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