Flat
E16
2 beds
2 baths
Store Road, London E16
London, England · E16
View property listing
Initial Investment
£158,600First YearProfit From Rental Income
£10,872
↗ 7%After 5 Years
Change In Property Value
£66,249
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,876 | £22,204 | £22,537 | £23,101 | £23,678 | £113,396 |
| Total Expenses | £19,825 | £19,907 | £19,982 | £20,080 | £20,180 | £99,974 |
| Profit Before Tax | £2,051 | £2,297 | £2,555 | £3,021 | £3,498 | £13,422 |
| Profit After Tax | £1,662 | £1,860 | £2,070 | £2,447 | £2,833 | £10,872 |
| Change In Property Value | £5 | £9,720 | £17,350 | £23,088 | £16,085 | £66,249 |
| Net Return | £1,666 | £11,580 | £19,420 | £25,535 | £18,918 | £77,120 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change