Flat
E14
2 beds
1 bath
Chrisp Street, Langdon Park E14
London, England · E14
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£13,131
↗ 12%After 5 Years
Change In Property Value
£47,710
↗ 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 | £17,784 | £18,051 | £18,322 | £18,780 | £19,249 | £92,185 |
| Total Expenses | £15,040 | £15,116 | £15,184 | £15,272 | £15,362 | £75,974 |
| Profit Before Tax | £2,744 | £2,934 | £3,137 | £3,508 | £3,887 | £16,211 |
| Profit After Tax | £2,223 | £2,377 | £2,541 | £2,841 | £3,149 | £13,131 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £2,226 | £9,377 | £15,036 | £19,469 | £14,733 | £60,841 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 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