Flat
E12
3 beds
1 bath
Rectory Road, London E12
London, England · E12
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£14,238
↗ 9%After 5 Years
Change In Property Value
£65,431
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,560 | £22,898 | £23,242 | £23,823 | £24,418 | £116,942 |
| Total Expenses | £19,700 | £19,784 | £19,859 | £19,959 | £20,061 | £99,363 |
| Profit Before Tax | £2,860 | £3,115 | £3,383 | £3,864 | £4,357 | £17,578 |
| Profit After Tax | £2,317 | £2,523 | £2,740 | £3,130 | £3,529 | £14,238 |
| Change In Property Value | £5 | £9,600 | £17,136 | £22,803 | £15,886 | £65,431 |
| Net Return | £2,321 | £12,123 | £19,876 | £25,933 | £19,416 | £79,669 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change