Flat
E12
1 bed
1 bath
Landseer Avenue, London E12
London, England · E12
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£1,701
↗ 3%After 5 Years
Change In Property Value
£29,308
↗ 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 | £10,104 | £10,256 | £10,409 | £10,670 | £10,936 | £52,375 |
| Total Expenses | £9,928 | £9,993 | £10,050 | £10,117 | £10,187 | £50,275 |
| Profit Before Tax | £176 | £262 | £360 | £552 | £750 | £2,100 |
| Profit After Tax | £143 | £213 | £291 | £447 | £607 | £1,701 |
| Change In Property Value | £2 | £4,300 | £7,676 | £10,214 | £7,116 | £29,308 |
| Net Return | £145 | £4,513 | £7,967 | £10,661 | £7,723 | £31,009 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| 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