Flat E3 2 beds 2 baths

Lefevre Walk, London E3

London, England · E3

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-1,585

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

31%

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	£18,564	£18,842	£19,314	£19,796	£20,390	£96,907
Total Expenses	£19,528	£19,602	£19,692	£19,784	£19,886	£98,492
Profit Before Tax	£-964	£-759	£-378	£12	£504	£-1,585
Profit After Tax	£-964	£-759	£-378	£12	£504	£-1,585
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£-960	£-755	£7,522	£14,114	£19,270	£39,190
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	11%	15%	31%

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