Flat E7 1 bed 1 bath

The Lumiere Building, Romford Road, London E7

London, England · E7

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£8,970

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£21,162

↗ 10%After 5 Years

Return On Investment

48%

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	£13,236	£13,435	£13,770	£14,115	£14,538	£69,094
Total Expenses	£11,457	£11,523	£11,599	£11,678	£11,763	£58,020
Profit Before Tax	£1,779	£1,912	£2,171	£2,437	£2,775	£11,074
Profit After Tax	£1,441	£1,548	£1,759	£1,974	£2,248	£8,970
Change In Property Value	£2	£2	£4,100	£7,319	£9,739	£21,162
Net Return	£1,443	£1,551	£5,859	£9,293	£11,987	£30,132
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	48%

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