Flat
E13
2 beds
2 baths
St Thunderer Street, London E13
London, England · E13
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£19,379
↗ 13%After 5 Years
Change In Property Value
£64,749
↗ 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 | £23,748 | £24,104 | £24,466 | £25,077 | £25,704 | £123,100 |
| Total Expenses | £19,658 | £19,744 | £19,821 | £19,924 | £20,029 | £99,175 |
| Profit Before Tax | £4,090 | £4,361 | £4,645 | £5,154 | £5,675 | £23,925 |
| Profit After Tax | £3,313 | £3,532 | £3,763 | £4,175 | £4,597 | £19,379 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £3,318 | £13,032 | £20,720 | £26,740 | £20,318 | £84,128 |
| 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