Flat E6 0 beds 1 bath

York Close, Beckton, London E6

London, England · E6

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£2,572

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£13,420

↗ 10%After 5 Years

Return On Investment

40%

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	£8,388	£8,514	£8,727	£8,945	£9,213	£43,786
Total Expenses	£7,997	£8,055	£8,119	£8,185	£8,255	£40,611
Profit Before Tax	£391	£459	£607	£760	£959	£3,176
Profit After Tax	£317	£372	£492	£615	£776	£2,572
Change In Property Value	£1	£1	£2,600	£4,641	£6,176	£13,420
Net Return	£318	£373	£3,092	£5,257	£6,952	£15,992
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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