Flat
E18
0 beds
0 baths
Mulberry Way, London E18
London, England · E18
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£17,296
↗ 6%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,404 | £34,920 | £35,444 | £36,330 | £37,238 | £178,336 |
| Total Expenses | £31,180 | £31,282 | £31,375 | £31,506 | £31,639 | £156,983 |
| Profit Before Tax | £3,224 | £3,638 | £4,068 | £4,824 | £5,599 | £21,353 |
| Profit After Tax | £2,611 | £2,947 | £3,295 | £3,908 | £4,535 | £17,296 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £2,619 | £18,947 | £31,856 | £41,913 | £31,012 | £126,347 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change