Flat E15 1 bed 1 bath

1 Forest Lane, London E15

London, England · E15

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£15,669

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 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	£17,952	£18,221	£18,677	£19,144	£19,718	£93,712
Total Expenses	£14,706	£14,779	£14,867	£14,958	£15,058	£74,368
Profit Before Tax	£3,246	£3,443	£3,810	£4,186	£4,660	£19,344
Profit After Tax	£2,629	£2,788	£3,086	£3,391	£3,775	£15,669
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£2,632	£2,791	£8,586	£13,208	£16,839	£44,057
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