Flat E15 2 beds 1 bath

Jack Clow Road, London E15

London, England · E15

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£20,485

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 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	£21,540	£21,863	£22,410	£22,970	£23,659	£112,442
Total Expenses	£17,247	£17,325	£17,423	£17,523	£17,634	£87,151
Profit Before Tax	£4,293	£4,538	£4,987	£5,447	£6,025	£25,291
Profit After Tax	£3,478	£3,676	£4,039	£4,412	£4,880	£20,485
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£3,481	£3,679	£10,640	£16,194	£20,558	£54,551
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	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