Flat
E13
1 bed
1 bath
High Street, London E13
London, England · E13
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£5,608
↗ 8%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,363 | £12,672 | £12,989 | £62,203 |
| Total Expenses | £10,922 | £10,990 | £11,049 | £11,122 | £11,196 | £55,280 |
| Profit Before Tax | £1,078 | £1,190 | £1,313 | £1,550 | £1,792 | £6,923 |
| Profit After Tax | £873 | £964 | £1,064 | £1,255 | £1,452 | £5,608 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £876 | £5,764 | £9,632 | £12,657 | £9,395 | £38,323 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change