Flat
E13
1 bed
1 bath
Sealey Tower, Upton Park E13
London, England · E13
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£11,787
↗ 11%After 5 Years
Change In Property Value
£47,028
↗ 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 | £17,256 | £17,515 | £17,778 | £18,222 | £18,678 | £89,448 |
| Total Expenses | £14,826 | £14,902 | £14,969 | £15,055 | £15,144 | £74,896 |
| Profit Before Tax | £2,430 | £2,613 | £2,808 | £3,167 | £3,534 | £14,552 |
| Profit After Tax | £1,968 | £2,117 | £2,275 | £2,565 | £2,862 | £11,787 |
| Change In Property Value | £3 | £6,900 | £12,317 | £16,390 | £11,418 | £47,028 |
| Net Return | £1,972 | £9,017 | £14,591 | £18,955 | £14,281 | £58,815 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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