Flat
E12
1 bed
1 bath
Gladstone Avenue, London E12
London, England · E12
View property listing
Initial Investment
£57,998First YearProfit From Rental Income
£499
↗ 1%After 5 Years
Change In Property Value
£25,899
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,928 | £9,062 | £9,198 | £9,428 | £9,663 | £46,279 |
| Total Expenses | £9,006 | £9,069 | £9,124 | £9,189 | £9,255 | £45,643 |
| Profit Before Tax | £-78 | £-7 | £74 | £239 | £409 | £636 |
| Profit After Tax | £-78 | £-7 | £60 | £194 | £331 | £499 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,899 |
| Net Return | £-76 | £3,793 | £6,843 | £9,220 | £6,619 | £26,398 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change