Flat
E12
2 beds
1 bath
Church Road, London E12
London, England · E12
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£4,073
↗ 5%After 5 Years
Change In Property Value
£36,123
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,456 | £12,643 | £12,832 | £13,153 | £13,482 | £64,567 |
| Total Expenses | £11,772 | £11,841 | £11,901 | £11,975 | £12,050 | £59,538 |
| Profit Before Tax | £684 | £802 | £932 | £1,179 | £1,432 | £5,029 |
| Profit After Tax | £554 | £650 | £755 | £955 | £1,160 | £4,073 |
| Change In Property Value | £3 | £5,300 | £9,461 | £12,589 | £8,771 | £36,123 |
| Net Return | £557 | £5,950 | £10,215 | £13,544 | £9,931 | £40,197 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change