Flat E13 2 beds 1 bath

Lyall House, Shipbuuiding Way E13

London, England · E13

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£23,868

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 10%After 5 Years

Return On Investment

52%

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	£24,540	£24,908	£25,531	£26,169	£26,954	£128,102
Total Expenses	£19,531	£19,613	£19,719	£19,826	£19,947	£98,636
Profit Before Tax	£5,010	£5,295	£5,812	£6,343	£7,007	£29,466
Profit After Tax	£4,058	£4,289	£4,708	£5,138	£5,675	£23,868
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£4,061	£4,293	£12,308	£18,704	£23,728	£63,094
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	20%	52%

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