Flat
E17
0 beds
0 baths
12-20 Wood Street, London E17
London, England · E17
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£43,640
↗ 14%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,548 | £47,246 | £47,955 | £49,154 | £50,383 | £241,286 |
| Total Expenses | £37,221 | £37,341 | £37,453 | £37,614 | £37,780 | £187,409 |
| Profit Before Tax | £9,327 | £9,905 | £10,502 | £11,539 | £12,603 | £53,876 |
| Profit After Tax | £7,555 | £8,023 | £8,507 | £9,347 | £10,208 | £43,640 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £7,564 | £27,024 | £42,422 | £54,478 | £41,650 | £173,138 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change