Flat E15 2 beds 2 baths

Otter Close, London E15

London, England · E15

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£23,673

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

55%

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	£22,800	£23,142	£23,721	£24,314	£25,043	£119,019
Total Expenses	£17,770	£17,850	£17,951	£18,054	£18,169	£89,793
Profit Before Tax	£5,031	£5,292	£5,770	£6,260	£6,874	£29,226
Profit After Tax	£4,075	£4,287	£4,674	£5,071	£5,568	£23,673
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£4,078	£4,290	£11,474	£17,209	£21,720	£58,771
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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