Flat
E12
2 beds
1 bath
Star House, Snowshill Road, Manor Park E12
London, England · E12
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£5,260
↗ 6%After 5 Years
Change In Property Value
£39,531
↗ 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 | £13,632 | £13,836 | £14,044 | £14,395 | £14,755 | £70,663 |
| Total Expenses | £12,694 | £12,764 | £12,826 | £12,903 | £12,982 | £64,169 |
| Profit Before Tax | £938 | £1,072 | £1,218 | £1,492 | £1,773 | £6,493 |
| Profit After Tax | £760 | £868 | £986 | £1,209 | £1,436 | £5,260 |
| Change In Property Value | £3 | £5,800 | £10,353 | £13,777 | £9,598 | £39,531 |
| Net Return | £763 | £6,668 | £11,340 | £14,986 | £11,034 | £44,791 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 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