Flat E9 2 beds 2 baths

Homerton Road, London E9

London, England · E9

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£2,259

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 10%After 5 Years

Return On Investment

33%

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	£23,520	£23,873	£24,470	£25,081	£25,834	£122,778
Total Expenses	£23,793	£23,874	£23,977	£24,082	£24,200	£119,925
Profit Before Tax	£-273	£-1	£493	£1,000	£1,634	£2,853
Profit After Tax	£-273	£-1	£399	£810	£1,324	£2,259
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£-268	£4	£10,199	£18,303	£24,602	£52,841
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	33%

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