Flat E3 2 beds 2 baths

Bramble Path, London E3

London, England · E3

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£33,181

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 10%After 5 Years

Return On Investment

52%

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	£31,632	£32,106	£32,909	£33,732	£34,744	£165,123
Total Expenses	£24,604	£24,697	£24,821	£24,947	£25,091	£124,159
Profit Before Tax	£7,028	£7,409	£8,089	£8,785	£9,653	£40,964
Profit After Tax	£5,693	£6,001	£6,552	£7,116	£7,819	£33,181
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£5,698	£6,006	£16,352	£24,609	£31,098	£83,763
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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