Flat E14 1 bed 1 bath

Lindfield Street, London E14

London, England · E14

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£25,576

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 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	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£19,795	£19,879	£19,986	£20,095	£20,218	£99,972
Profit Before Tax	£5,405	£5,699	£6,232	£6,778	£7,461	£31,575
Profit After Tax	£4,378	£4,616	£5,048	£5,490	£6,043	£25,576
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£4,382	£4,620	£12,748	£19,235	£24,334	£65,319
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	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