Flat E9 1 bed 1 bath

Ballance Road, London E9

London, England · E9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£19,188

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

52%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£16,993	£17,071	£17,167	£17,265	£17,375	£85,871
Profit Before Tax	£3,995	£4,232	£4,669	£5,116	£5,678	£23,689
Profit After Tax	£3,236	£3,428	£3,781	£4,144	£4,599	£19,188
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,239	£3,431	£10,282	£15,747	£20,039	£52,737
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

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