Flat
E17
2 beds
2 baths
Alder Point, 2 Green Ferry Way, London, Essex E17
London, England · E17
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£22,269
↗ 12%After 5 Years
Change In Property Value
£76,336
↗ 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 | £27,444 | £27,856 | £28,273 | £28,980 | £29,705 | £142,258 |
| Total Expenses | £22,762 | £22,854 | £22,936 | £23,049 | £23,164 | £114,765 |
| Profit Before Tax | £4,682 | £5,002 | £5,337 | £5,931 | £6,541 | £27,493 |
| Profit After Tax | £3,792 | £4,052 | £4,323 | £4,804 | £5,298 | £22,269 |
| Change In Property Value | £6 | £11,200 | £19,992 | £26,604 | £18,534 | £76,336 |
| Net Return | £3,798 | £15,252 | £24,315 | £31,408 | £23,832 | £98,605 |
| 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