Flat E16 2 beds 2 baths

Maud Street, London E16

London, England · E16

Initial Investment

First Year

£127,800First Year

Profit From Rental Income

After 5 Years

£22,893

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£41,085

↗ 10%After 5 Years

Return On Investment

50%

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	£25,044	£25,420	£26,055	£26,707	£27,508	£130,733
Total Expenses	£20,295	£20,379	£20,485	£20,594	£20,717	£102,470
Profit Before Tax	£4,749	£5,041	£5,570	£6,112	£6,791	£28,263
Profit After Tax	£3,847	£4,083	£4,512	£4,951	£5,501	£22,893
Change In Property Value	£4	£4	£7,960	£14,209	£18,908	£41,085
Net Return	£3,851	£4,087	£12,472	£19,160	£24,409	£63,978
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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