Flat E15 2 beds 1 bath

Forest Lane, London E15

London, England · E15

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£16,098

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 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	£18,276	£18,550	£19,014	£19,489	£20,074	£95,403
Total Expenses	£14,937	£15,010	£15,099	£15,191	£15,292	£75,529
Profit Before Tax	£3,339	£3,540	£3,915	£4,298	£4,782	£19,875
Profit After Tax	£2,705	£2,868	£3,171	£3,482	£3,873	£16,098
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£2,708	£2,870	£8,771	£13,478	£17,176	£45,002
Return From Rental Income (%)	3%	3%	4%	4%	4%	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