Flat E16 1 bed 1 bath

Store Road, London E16

London, England · E16

Initial Investment

First Year

£108,900First Year

Profit From Rental Income

After 5 Years

£18,647

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£35,511

↗ 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	£21,648	£21,973	£22,522	£23,085	£23,778	£113,005
Total Expenses	£17,813	£17,891	£17,989	£18,090	£18,201	£89,985
Profit Before Tax	£3,835	£4,081	£4,533	£4,996	£5,576	£23,021
Profit After Tax	£3,106	£3,306	£3,671	£4,046	£4,517	£18,647
Change In Property Value	£3	£3	£6,880	£12,281	£16,343	£35,511
Net Return	£3,110	£3,309	£10,552	£16,327	£20,859	£54,157
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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