Flat
E16
2 beds
2 baths
Affinity View, London E16
London, England · E16
View property listing
Initial Investment
£282,500First YearProfit From Rental Income
£24,917
↗ 9%After 5 Years
Change In Property Value
£114,504
↗ 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 | £37,800 | £38,367 | £38,943 | £39,916 | £40,914 | £195,940 |
| Total Expenses | £32,807 | £32,914 | £33,012 | £33,151 | £33,294 | £165,178 |
| Profit Before Tax | £4,993 | £5,453 | £5,930 | £6,765 | £7,620 | £30,761 |
| Profit After Tax | £4,044 | £4,417 | £4,804 | £5,479 | £6,172 | £24,917 |
| Change In Property Value | £8 | £16,800 | £29,988 | £39,906 | £27,801 | £114,504 |
| Net Return | £4,053 | £21,217 | £34,792 | £45,385 | £33,973 | £139,420 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 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