Flat
E14
1 bed
1 bath
Lindfield Street, London E14
London, England · E14
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£15,281
↗ 12%After 5 Years
Change In Property Value
£52,481
↗ 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 | £19,560 | £19,853 | £20,151 | £20,655 | £21,171 | £101,391 |
| Total Expenses | £16,343 | £16,423 | £16,493 | £16,586 | £16,680 | £82,525 |
| Profit Before Tax | £3,217 | £3,431 | £3,658 | £4,069 | £4,491 | £18,866 |
| Profit After Tax | £2,605 | £2,779 | £2,963 | £3,296 | £3,638 | £15,281 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £2,609 | £10,479 | £16,707 | £21,586 | £16,380 | £67,762 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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