Flat E13 2 beds 1 bath

High Street, London E13

London, England · E13

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£20,002

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 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	£21,624	£21,948	£22,497	£23,059	£23,751	£112,880
Total Expenses	£17,454	£17,532	£17,630	£17,730	£17,842	£88,187
Profit Before Tax	£4,170	£4,416	£4,867	£5,330	£5,910	£24,693
Profit After Tax	£3,378	£3,577	£3,942	£4,317	£4,787	£20,002
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£3,381	£3,581	£10,643	£16,277	£20,702	£54,583
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	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