Flat E14 1 bed 1 bath

Fairmont Avenue, London E14

London, England · E14

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£32,384

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

68%

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	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£16,243	£16,324	£16,426	£16,531	£16,648	£82,171
Profit Before Tax	£7,158	£7,427	£7,919	£8,423	£9,054	£39,980
Profit After Tax	£5,798	£6,016	£6,414	£6,822	£7,334	£32,384
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£5,801	£6,019	£12,414	£17,533	£21,586	£63,353
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	6%	6%	13%	19%	23%	68%

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