Flat
E10
1 bed
1 bath
Oliver Road, London E10
London, England · E10
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£10,434
↗ 9%After 5 Years
Change In Property Value
£50,436
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,760 | £18,026 | £18,297 | £18,754 | £19,223 | £92,060 |
| Total Expenses | £15,681 | £15,757 | £15,825 | £15,913 | £16,003 | £79,179 |
| Profit Before Tax | £2,079 | £2,269 | £2,471 | £2,841 | £3,221 | £12,881 |
| Profit After Tax | £1,684 | £1,838 | £2,002 | £2,301 | £2,609 | £10,434 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £1,688 | £9,238 | £15,211 | £19,879 | £14,854 | £60,870 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change