Flat
E16
3 beds
2 baths
Clifton Road, London E16
London, England · E16
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£22,322
↗ 9%After 5 Years
Change In Property Value
£105,643
↗ 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 | £34,872 | £35,395 | £35,926 | £36,824 | £37,745 | £180,762 |
| Total Expenses | £30,423 | £30,525 | £30,619 | £30,751 | £30,886 | £153,204 |
| Profit Before Tax | £4,449 | £4,870 | £5,307 | £6,073 | £6,859 | £27,558 |
| Profit After Tax | £3,604 | £3,945 | £4,298 | £4,919 | £5,556 | £22,322 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £3,612 | £19,445 | £31,966 | £41,737 | £31,206 | £127,966 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| 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