Flat
E13
2 beds
1 bath
Cantwell House, Shipbuilding Way, London E13
London, England · E13
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£19,981
↗ 13%After 5 Years
Change In Property Value
£66,112
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,252 | £24,616 | £24,985 | £25,610 | £26,250 | £125,712 |
| Total Expenses | £20,030 | £20,116 | £20,194 | £20,299 | £20,405 | £101,045 |
| Profit Before Tax | £4,222 | £4,499 | £4,791 | £5,311 | £5,845 | £24,667 |
| Profit After Tax | £3,420 | £3,644 | £3,880 | £4,302 | £4,734 | £19,981 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £3,425 | £13,345 | £21,195 | £27,343 | £20,786 | £86,093 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change