Flat
E17
2 beds
1 bath
Stainforth Road, London E17
London, England · E17
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£18,978
↗ 12%After 5 Years
Change In Property Value
£68,157
↗ 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 | £24,504 | £24,872 | £25,245 | £25,876 | £26,523 | £127,019 |
| Total Expenses | £20,538 | £20,625 | £20,703 | £20,808 | £20,915 | £103,589 |
| Profit Before Tax | £3,966 | £4,247 | £4,542 | £5,068 | £5,607 | £23,430 |
| Profit After Tax | £3,213 | £3,440 | £3,679 | £4,105 | £4,542 | £18,978 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £3,218 | £13,440 | £21,529 | £27,858 | £21,090 | £87,135 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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