Flat
E20
3 beds
2 baths
Triathlon Point, Madison Way, London E20
London, England · E20
View property listing
Initial Investment
£256,250First YearProfit From Rental Income
£24,850
↗ 10%After 5 Years
Change In Property Value
£104,280
↗ 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 | £35,196 | £35,724 | £36,260 | £37,166 | £38,095 | £182,441 |
| Total Expenses | £30,133 | £30,236 | £30,331 | £30,463 | £30,599 | £151,763 |
| Profit Before Tax | £5,063 | £5,488 | £5,929 | £6,703 | £7,497 | £30,679 |
| Profit After Tax | £4,101 | £4,445 | £4,802 | £5,429 | £6,072 | £24,850 |
| Change In Property Value | £8 | £15,300 | £27,311 | £36,343 | £25,319 | £104,280 |
| Net Return | £4,108 | £19,745 | £32,113 | £41,772 | £31,391 | £129,130 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 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