Flat
E14
3 beds
2 baths
Strafford Street, London E14
London, England · E14
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£16,190
↗ 13%After 5 Years
Change In Property Value
£54,519
↗ 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 | £16,900 | £16,980 | £17,052 | £17,147 | £17,243 | £85,322 |
| Profit Before Tax | £3,416 | £3,640 | £3,878 | £4,307 | £4,747 | £19,987 |
| Profit After Tax | £2,767 | £2,949 | £3,141 | £3,488 | £3,845 | £16,190 |
| Change In Property Value | £4 | £7,999 | £14,278 | £19,000 | £13,237 | £54,519 |
| Net Return | £2,771 | £10,948 | £17,419 | £22,489 | £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