Flat E8 3 beds 2 baths

Pemberton Place, London E8

London, England · E8

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£70,187

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£95,486

↗ 10%After 5 Years

Return On Investment

53%

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	£59,724	£60,620	£62,135	£63,689	£65,599	£311,767
Total Expenses	£44,672	£44,807	£45,002	£45,201	£45,435	£225,117
Profit Before Tax	£15,052	£15,812	£17,133	£18,488	£20,165	£86,650
Profit After Tax	£12,192	£12,808	£13,878	£14,975	£16,333	£70,187
Change In Property Value	£9	£9	£18,500	£33,023	£43,944	£95,486
Net Return	£12,202	£12,817	£32,378	£47,998	£60,278	£165,673
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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