Flat E15 1 bed 1 bath

Apollo Court, London E15

London, England · E15

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£21,820

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 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	£22,524	£22,862	£23,433	£24,019	£24,740	£117,578
Total Expenses	£17,940	£18,020	£18,120	£18,223	£18,337	£90,640
Profit Before Tax	£4,584	£4,842	£5,313	£5,797	£6,402	£26,938
Profit After Tax	£3,713	£3,922	£4,304	£4,695	£5,186	£21,820
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£3,716	£3,925	£11,204	£17,012	£21,576	£57,434
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