Flat E15 3 beds 1 bath

Chandos Road, London E15

London, England · E15

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£55,151

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 10%After 5 Years

Return On Investment

54%

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	£47,328	£48,038	£49,239	£50,470	£51,984	£247,059
Total Expenses	£35,497	£35,614	£35,777	£35,944	£36,138	£178,971
Profit Before Tax	£11,831	£12,424	£13,462	£14,526	£15,846	£68,088
Profit After Tax	£9,583	£10,063	£10,904	£11,766	£12,835	£55,151
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£9,590	£10,070	£25,404	£37,649	£47,278	£129,992
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

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