Flat
E17
1 bed
1 bath
Alexandra Road, London E17
London, England · E17
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£3,890
↗ 6%After 5 Years
Change In Property Value
£30,671
↗ 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 | £11,028 | £11,193 | £11,361 | £11,645 | £11,936 | £57,165 |
| Total Expenses | £10,342 | £10,409 | £10,467 | £10,537 | £10,609 | £52,363 |
| Profit Before Tax | £686 | £785 | £895 | £1,109 | £1,328 | £4,802 |
| Profit After Tax | £556 | £636 | £725 | £898 | £1,076 | £3,890 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £558 | £5,136 | £8,757 | £11,587 | £8,522 | £34,560 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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