Flat
E14
2 beds
2 baths
St. Leonards Road, London E14
London, England · E14
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£24,530
↗ 14%After 5 Years
Change In Property Value
£72,928
↗ 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 | £27,180 | £27,588 | £28,002 | £28,702 | £29,419 | £140,890 |
| Total Expenses | £21,932 | £22,022 | £22,105 | £22,217 | £22,331 | £110,606 |
| Profit Before Tax | £5,248 | £5,565 | £5,897 | £6,485 | £7,088 | £30,283 |
| Profit After Tax | £4,251 | £4,508 | £4,776 | £5,253 | £5,741 | £24,530 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £4,257 | £15,208 | £23,876 | £30,669 | £23,448 | £97,458 |
| 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