Flat
E17
1 bed
1 bath
Hillyfield, London E17
London, England · E17
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£2,522
↗ 4%After 5 Years
Change In Property Value
£27,263
↗ 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 | £9,804 | £9,951 | £10,100 | £10,353 | £10,612 | £50,820 |
| Total Expenses | £9,415 | £9,480 | £9,536 | £9,603 | £9,672 | £47,706 |
| Profit Before Tax | £389 | £471 | £564 | £750 | £940 | £3,114 |
| Profit After Tax | £315 | £381 | £457 | £607 | £761 | £2,522 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £317 | £4,382 | £7,597 | £10,109 | £7,381 | £29,785 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 17% | 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