Flat
E10
2 beds
2 baths
Maud Road, London E10
London, England · E10
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£16,308
↗ 10%After 5 Years
Change In Property Value
£66,112
↗ 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 | £23,280 | £23,629 | £23,984 | £24,583 | £25,198 | £120,674 |
| Total Expenses | £19,933 | £20,018 | £20,094 | £20,196 | £20,300 | £100,541 |
| Profit Before Tax | £3,347 | £3,611 | £3,889 | £4,387 | £4,898 | £20,133 |
| Profit After Tax | £2,711 | £2,925 | £3,150 | £3,554 | £3,967 | £16,308 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £2,716 | £12,625 | £20,465 | £26,595 | £20,019 | £82,420 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 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