Flat
E14
1 bed
1 bath
Rhodeswell Road, London E14
London, England · E14
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£8,183
↗ 10%After 5 Years
Change In Property Value
£36,805
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,716 | £13,922 | £14,131 | £14,484 | £14,846 | £71,098 |
| Total Expenses | £12,059 | £12,129 | £12,191 | £12,268 | £12,347 | £60,995 |
| Profit Before Tax | £1,657 | £1,792 | £1,939 | £2,215 | £2,499 | £10,103 |
| Profit After Tax | £1,342 | £1,452 | £1,571 | £1,794 | £2,024 | £8,183 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £1,345 | £6,852 | £11,210 | £14,621 | £10,960 | £44,988 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change