Flat E6 1 bed 1 bath

Vicarage Lane, London E6

London, England · E6

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-4,338

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

28%

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£12,007	£12,069	£12,139	£12,211	£12,289	£60,715
Profit Before Tax	£-1,207	£-1,107	£-903	£-694	£-426	£-4,338
Profit After Tax	£-1,207	£-1,107	£-903	£-694	£-426	£-4,338
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£-1,205	£-1,105	£3,597	£7,338	£10,263	£18,888
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	11%	15%	28%

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