Flat E15 1 bed 1 bath

Luxembourg Mews, London, London E15

London, England · E15

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£14,335

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 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	£16,968	£17,223	£17,653	£18,094	£18,637	£88,575
Total Expenses	£14,012	£14,084	£14,170	£14,258	£14,355	£70,878
Profit Before Tax	£2,956	£3,139	£3,483	£3,837	£4,283	£17,697
Profit After Tax	£2,394	£2,542	£2,821	£3,108	£3,469	£14,335
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£2,397	£2,545	£8,022	£12,390	£15,821	£41,174
Return From Rental Income (%)	3%	3%	4%	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