Flat
E17
1 bed
1 bath
Cottenham Road, London E17
London, England · E17
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£3,333
↗ 5%After 5 Years
Change In Property Value
£29,308
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,536 | £10,694 | £10,854 | £11,126 | £11,404 | £54,614 |
| Total Expenses | £9,971 | £10,037 | £10,094 | £10,163 | £10,234 | £50,499 |
| Profit Before Tax | £565 | £657 | £760 | £963 | £1,170 | £4,115 |
| Profit After Tax | £457 | £532 | £616 | £780 | £948 | £3,333 |
| Change In Property Value | £2 | £4,300 | £7,676 | £10,214 | £7,116 | £29,308 |
| Net Return | £460 | £4,832 | £8,291 | £10,994 | £8,064 | £32,641 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change