Flat E6 1 bed 1 bath

Harrier Way, London E6

London, England · E6

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-3,660

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

29%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£13,119	£13,183	£13,256	£13,331	£13,412	£66,301
Profit Before Tax	£-1,119	£-1,003	£-772	£-535	£-232	£-3,660
Profit After Tax	£-1,119	£-1,003	£-772	£-535	£-232	£-3,660
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-1,116	£-1,000	£4,228	£8,391	£11,645	£22,148
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	6%	11%	15%	29%

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