Flat
E14
2 beds
2 baths
London E14
London, England · E14
View property listing
Initial Investment
£398,250First YearProfit From Rental Income
£61,824
↗ 16%After 5 Years
Change In Property Value
£155,398
↗ 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 | £57,912 | £58,781 | £59,662 | £61,154 | £62,683 | £300,192 |
| Total Expenses | £44,471 | £44,608 | £44,737 | £44,928 | £45,123 | £223,866 |
| Profit Before Tax | £13,441 | £14,173 | £14,926 | £16,226 | £17,560 | £76,326 |
| Profit After Tax | £10,887 | £11,480 | £12,090 | £13,143 | £14,223 | £61,824 |
| Change In Property Value | £11 | £22,800 | £40,698 | £54,158 | £37,730 | £155,398 |
| Net Return | £10,899 | £34,280 | £52,788 | £67,301 | £51,953 | £217,222 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 13% | 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