Flat
E17
3 beds
1 bath
Eastleigh Road, Upshire House E17
London, England · E17
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£11,840
↗ 10%After 5 Years
Change In Property Value
£50,436
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,132 | £18,404 | £18,680 | £19,147 | £19,626 | £93,989 |
| Total Expenses | £15,718 | £15,795 | £15,864 | £15,952 | £16,043 | £79,372 |
| Profit Before Tax | £2,414 | £2,609 | £2,816 | £3,195 | £3,583 | £14,617 |
| Profit After Tax | £1,955 | £2,113 | £2,281 | £2,588 | £2,902 | £11,840 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £1,959 | £9,513 | £15,490 | £20,165 | £15,148 | £62,276 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change