Flat
E14
1 bed
1 bath
St. Leonards Road, London E14
London, England · E14
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£16,183
↗ 13%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,316 | £20,621 | £20,930 | £21,453 | £21,990 | £105,310 |
| Total Expenses | £16,902 | £16,982 | £17,054 | £17,148 | £17,244 | £85,330 |
| Profit Before Tax | £3,414 | £3,639 | £3,876 | £4,305 | £4,745 | £19,979 |
| Profit After Tax | £2,766 | £2,947 | £3,140 | £3,487 | £3,844 | £16,183 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £2,770 | £10,947 | £17,420 | £22,490 | £17,082 | £70,709 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change