Flat E15 1 bed 1 bath

Jack Clow Road, London E15

London, England · E15

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£9,089

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

49%

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	£13,056	£13,252	£13,583	£13,923	£14,340	£68,154
Total Expenses	£11,241	£11,306	£11,382	£11,460	£11,545	£56,934
Profit Before Tax	£1,815	£1,946	£2,201	£2,463	£2,796	£11,220
Profit After Tax	£1,470	£1,576	£1,783	£1,995	£2,265	£9,089
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£1,472	£1,578	£5,783	£9,135	£11,766	£29,734
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	49%

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