Flat
E11
0 beds
0 baths
High Street Wanstead, London E11
London, England · E11
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£1,350
↗ 2%After 5 Years
Change In Property Value
£30,671
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,669 | £10,936 | £11,209 | £53,681 |
| Total Expenses | £10,275 | £10,341 | £10,397 | £10,466 | £10,536 | £52,014 |
| Profit Before Tax | £81 | £171 | £272 | £470 | £673 | £1,667 |
| Profit After Tax | £66 | £138 | £220 | £381 | £545 | £1,350 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £68 | £4,638 | £8,253 | £11,070 | £7,992 | £32,021 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change