Flat
E13
2 beds
1 bath
Gwendoline Avenue, London E13
London, England · E13
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£12,343
↗ 11%After 5 Years
Change In Property Value
£48,391
↗ 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 | £17,748 | £18,014 | £18,284 | £18,742 | £19,210 | £91,998 |
| Total Expenses | £15,197 | £15,274 | £15,342 | £15,429 | £15,519 | £76,760 |
| Profit Before Tax | £2,551 | £2,741 | £2,943 | £3,312 | £3,691 | £15,239 |
| Profit After Tax | £2,066 | £2,220 | £2,384 | £2,683 | £2,990 | £12,343 |
| Change In Property Value | £4 | £7,100 | £12,674 | £16,865 | £11,749 | £48,391 |
| Net Return | £2,070 | £9,320 | £15,057 | £19,548 | £14,739 | £60,735 |
| 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