Flat
E17
2 beds
2 baths
Selborne Road, London E17
London, England · E17
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£11,284
↗ 10%After 5 Years
Change In Property Value
£49,073
↗ 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 | £17,640 | £17,905 | £18,173 | £18,627 | £19,093 | £91,438 |
| Total Expenses | £15,347 | £15,423 | £15,491 | £15,579 | £15,668 | £77,508 |
| Profit Before Tax | £2,293 | £2,481 | £2,682 | £3,049 | £3,425 | £13,930 |
| Profit After Tax | £1,857 | £2,010 | £2,172 | £2,470 | £2,775 | £11,284 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £1,861 | £9,210 | £15,024 | £19,572 | £14,689 | £60,357 |
| 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