Flat
E17
2 beds
1 bath
Brettenham Road, London E17
London, England · E17
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£13,207
↗ 10%After 5 Years
Change In Property Value
£53,844
↗ 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 | £19,356 | £19,646 | £19,941 | £20,440 | £20,951 | £100,333 |
| Total Expenses | £16,645 | £16,724 | £16,794 | £16,886 | £16,980 | £84,028 |
| Profit Before Tax | £2,711 | £2,923 | £3,147 | £3,554 | £3,971 | £16,305 |
| Profit After Tax | £2,196 | £2,367 | £2,549 | £2,878 | £3,216 | £13,207 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £2,200 | £10,267 | £16,651 | £21,644 | £16,290 | £67,051 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 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