Flat
E14
2 beds
2 baths
The Langdon, 35 Byron Street, London E14
London, England · E14
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£25,131
↗ 14%After 5 Years
Change In Property Value
£74,291
↗ 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 | £27,684 | £28,099 | £28,521 | £29,234 | £29,965 | £143,502 |
| Total Expenses | £22,304 | £22,395 | £22,478 | £22,592 | £22,707 | £112,476 |
| Profit Before Tax | £5,380 | £5,704 | £6,042 | £6,642 | £7,257 | £31,026 |
| Profit After Tax | £4,358 | £4,620 | £4,894 | £5,380 | £5,878 | £25,131 |
| Change In Property Value | £5 | £10,900 | £19,457 | £25,891 | £18,038 | £74,291 |
| Net Return | £4,363 | £15,520 | £24,351 | £31,271 | £23,916 | £99,422 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 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