Flat
E16
2 beds
2 baths
Clifton Road, London E16
London, England · E16
View property listing
Initial Investment
£158,950First YearProfit From Rental Income
£10,878
↗ 7%After 5 Years
Change In Property Value
£66,385
↗ 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 | £21,912 | £22,241 | £22,574 | £23,139 | £23,717 | £113,583 |
| Total Expenses | £19,860 | £19,943 | £20,018 | £20,116 | £20,216 | £100,154 |
| Profit Before Tax | £2,052 | £2,297 | £2,557 | £3,023 | £3,501 | £13,429 |
| Profit After Tax | £1,662 | £1,861 | £2,071 | £2,448 | £2,836 | £10,878 |
| Change In Property Value | £5 | £9,740 | £17,386 | £23,136 | £16,118 | £66,385 |
| Net Return | £1,667 | £11,601 | £19,457 | £25,584 | £18,954 | £77,262 |
| 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