Flat E15 2 beds 1 bath

Biggerstaff Road, London E15

London, England · E15

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£22,679

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£36,646

↗ 10%After 5 Years

Return On Investment

53%

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	£23,172	£23,520	£24,108	£24,710	£25,452	£120,961
Total Expenses	£18,402	£18,483	£18,584	£18,688	£18,805	£92,962
Profit Before Tax	£4,770	£5,037	£5,523	£6,022	£6,646	£27,998
Profit After Tax	£3,864	£4,080	£4,474	£4,878	£5,384	£22,679
Change In Property Value	£4	£4	£7,100	£12,674	£16,865	£36,646
Net Return	£3,867	£4,084	£11,574	£17,551	£22,249	£59,325
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	53%

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