Flat E15 2 beds 1 bath

Abbey Lane, London E15

London, England · E15

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£13,475

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 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	£16,320	£16,565	£16,979	£17,403	£17,925	£85,193
Total Expenses	£13,551	£13,621	£13,706	£13,792	£13,887	£68,556
Profit Before Tax	£2,769	£2,944	£3,273	£3,611	£4,039	£16,636
Profit After Tax	£2,243	£2,384	£2,651	£2,925	£3,271	£13,475
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£2,246	£2,387	£7,651	£11,850	£15,148	£39,283
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
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