Flat E3 1 bed 1 bath

Harston Walk, London E3

London, England · E3

Initial Investment

First Year

£96,825First Year

Profit From Rental Income

After 5 Years

£17,843

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£31,949

↗ 10%After 5 Years

Return On Investment

51%

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	£19,980	£20,280	£20,787	£21,306	£21,946	£104,298
Total Expenses	£16,277	£16,353	£16,447	£16,543	£16,649	£82,270
Profit Before Tax	£3,703	£3,926	£4,340	£4,763	£5,296	£22,028
Profit After Tax	£2,999	£3,180	£3,515	£3,858	£4,290	£17,843
Change In Property Value	£3	£3	£6,190	£11,049	£14,704	£31,949
Net Return	£3,002	£3,183	£9,705	£14,908	£18,993	£49,792
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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