Flat
E11
2 beds
1 bath
Richmond Road, London E11
London, England · E11
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£16,551
↗ 9%After 5 Years
Change In Property Value
£78,381
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,448 | £26,845 | £27,247 | £27,929 | £28,627 | £137,095 |
| Total Expenses | £23,145 | £23,235 | £23,316 | £23,426 | £23,539 | £116,662 |
| Profit Before Tax | £3,303 | £3,610 | £3,931 | £4,502 | £5,088 | £20,433 |
| Profit After Tax | £2,675 | £2,924 | £3,184 | £3,647 | £4,121 | £16,551 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £2,681 | £14,424 | £23,712 | £30,963 | £23,152 | £94,932 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 12% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change