Flat E15 2 beds 1 bath

Burford Wharf, Cam Road, London E15

London, England · E15

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£28,830

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

53%

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	£27,744	£28,160	£28,864	£29,586	£30,473	£144,827
Total Expenses	£21,636	£21,724	£21,837	£21,953	£22,085	£109,235
Profit Before Tax	£6,108	£6,436	£7,027	£7,632	£8,389	£35,592
Profit After Tax	£4,947	£5,213	£5,692	£6,182	£6,795	£28,830
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,952	£5,218	£14,192	£21,355	£26,985	£72,702
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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