Flat
E2
3 beds
3 baths
Regents View, Emma Street E2
London, England · E2
View property listing
Initial Investment
£526,250First YearProfit From Rental Income
£49,555
↗ 9%After 5 Years
Change In Property Value
£199,019
↗ 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 | £65,700 | £66,685 | £67,686 | £69,378 | £71,112 | £340,562 |
| Total Expenses | £55,546 | £55,694 | £55,835 | £56,046 | £56,262 | £279,383 |
| Profit Before Tax | £10,155 | £10,991 | £11,851 | £13,332 | £14,850 | £61,179 |
| Profit After Tax | £8,225 | £8,903 | £9,599 | £10,799 | £12,029 | £49,555 |
| Change In Property Value | £15 | £29,200 | £52,123 | £69,360 | £48,321 | £199,019 |
| Net Return | £8,240 | £38,103 | £61,722 | £80,159 | £60,350 | £248,573 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 7% | 12% | 15% | 11% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change