Flat
E20
1 bed
1 bath
Ravens Walk, London E20
London, England · E20
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£10,699
↗ 8%After 5 Years
Change In Property Value
£59,978
↗ 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 | £20,244 | £20,548 | £20,856 | £21,377 | £21,912 | £104,937 |
| Total Expenses | £18,181 | £18,262 | £18,334 | £18,428 | £18,524 | £91,728 |
| Profit Before Tax | £2,063 | £2,286 | £2,522 | £2,950 | £3,388 | £13,209 |
| Profit After Tax | £1,671 | £1,852 | £2,043 | £2,389 | £2,744 | £10,699 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £1,675 | £10,652 | £17,751 | £23,292 | £17,307 | £70,677 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 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