Flat E15 1 bed 1 bath

Memorial Avenue, London E15

London, England · E15

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£17,862

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£19,584	£19,878	£20,375	£20,884	£21,511	£102,231
Total Expenses	£15,861	£15,936	£16,029	£16,124	£16,229	£80,179
Profit Before Tax	£3,723	£3,941	£4,346	£4,760	£5,282	£22,052
Profit After Tax	£3,016	£3,193	£3,520	£3,856	£4,278	£17,862
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£3,019	£3,196	£9,520	£14,566	£18,530	£48,831
Return From Rental Income (%)	3%	3%	4%	4%	5%	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