Flat
E15
2 beds
2 baths
Angel Lane, London E15
London, England · E15
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£13,112
↗ 7%After 5 Years
Change In Property Value
£81,788
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,400 | £26,796 | £27,198 | £27,878 | £28,575 | £136,847 |
| Total Expenses | £23,945 | £24,035 | £24,116 | £24,226 | £24,338 | £120,659 |
| Profit Before Tax | £2,455 | £2,761 | £3,082 | £3,652 | £4,237 | £16,188 |
| Profit After Tax | £1,989 | £2,237 | £2,497 | £2,958 | £3,432 | £13,112 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £1,995 | £14,237 | £23,917 | £31,463 | £23,290 | £94,900 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change