Flat
E14
3 beds
2 baths
London E14
London, England · E14
View property listing
Initial Investment
£421,850First YearProfit From Rental Income
£65,472
↗ 16%After 5 Years
Change In Property Value
£163,441
↗ 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 | £60,912 | £61,826 | £62,753 | £64,322 | £65,930 | £315,743 |
| Total Expenses | £46,669 | £46,810 | £46,944 | £47,143 | £47,346 | £234,913 |
| Profit Before Tax | £14,243 | £15,015 | £15,809 | £17,179 | £18,584 | £80,830 |
| Profit After Tax | £11,537 | £12,162 | £12,805 | £13,915 | £15,053 | £65,472 |
| Change In Property Value | £12 | £23,980 | £42,805 | £56,961 | £39,683 | £163,441 |
| Net Return | £11,549 | £36,143 | £55,610 | £70,876 | £54,735 | £228,913 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 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