Flat E5 2 beds 1 bath

Powell Road III, Powell Road, London E5

London, England · E5

Initial Investment

First Year

£254,500First Year

Profit From Rental Income

After 5 Years

£2,263

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£78,454

↗ 10%After 5 Years

Return On Investment

32%

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	£34,956	£35,480	£36,367	£37,277	£38,395	£182,475
Total Expenses	£35,649	£35,747	£35,879	£36,013	£36,168	£179,456
Profit Before Tax	£-693	£-267	£489	£1,263	£2,227	£3,019
Profit After Tax	£-693	£-267	£396	£1,023	£1,804	£2,263
Change In Property Value	£8	£8	£15,200	£27,133	£36,106	£78,454
Net Return	£-685	£-259	£15,596	£28,156	£37,909	£80,717
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

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