Flat E15 2 beds 1 bath

Ibex House, London E15

London, England · E15

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£19,197

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 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	£20,568	£20,877	£21,398	£21,933	£22,591	£107,368
Total Expenses	£16,554	£16,631	£16,726	£16,824	£16,932	£83,668
Profit Before Tax	£4,014	£4,245	£4,672	£5,110	£5,659	£23,700
Profit After Tax	£3,251	£3,439	£3,784	£4,139	£4,584	£19,197
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£3,254	£3,442	£10,084	£15,385	£19,549	£51,714
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	16%	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