Flat
E17
2 beds
2 baths
Hoffmans Road, London E17
London, England · E17
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£20,346
↗ 12%After 5 Years
Change In Property Value
£71,565
↗ 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 | £25,728 | £26,114 | £26,506 | £27,168 | £27,847 | £133,363 |
| Total Expenses | £21,465 | £21,553 | £21,633 | £21,742 | £21,852 | £108,245 |
| Profit Before Tax | £4,263 | £4,561 | £4,872 | £5,427 | £5,995 | £25,118 |
| Profit After Tax | £3,453 | £3,694 | £3,946 | £4,396 | £4,856 | £20,346 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £3,459 | £14,194 | £22,689 | £29,337 | £22,232 | £91,911 |
| 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